[OCB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 65.35%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Revenue 274,759 130,341 126,319 222,718 285,239 273,104 249,144 1.57%
PBT 7,334 12,377 7,659 13,756 15,309 15,571 10,649 -5.78%
Tax -4,090 -3,610 -3,777 -8,339 -10,081 -7,009 -5,334 -4.15%
NP 3,244 8,767 3,882 5,417 5,228 8,562 5,315 -7.59%
-
NP to SH 2,579 7,802 3,656 5,417 5,228 8,562 5,315 -10.91%
-
Tax Rate 55.77% 29.17% 49.31% 60.62% 65.85% 45.01% 50.09% -
Total Cost 271,515 121,574 122,437 217,301 280,011 264,542 243,829 1.73%
-
Net Worth 223,992 222,326 154,478 94,917 100,660 93,905 119,810 10.52%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Net Worth 223,992 222,326 154,478 94,917 100,660 93,905 119,810 10.52%
NOSH 102,749 102,928 102,985 74,820 45,342 42,491 42,486 15.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
NP Margin 1.18% 6.73% 3.07% 2.43% 1.83% 3.14% 2.13% -
ROE 1.15% 3.51% 2.37% 5.71% 5.19% 9.12% 4.44% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
RPS 267.41 126.63 122.66 297.67 629.08 642.73 586.41 -11.79%
EPS 2.51 7.58 3.55 7.24 11.53 20.15 12.51 -22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.16 1.50 1.2686 2.22 2.21 2.82 -4.03%
Adjusted Per Share Value based on latest NOSH - 74,860
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
RPS 267.15 126.73 122.82 216.55 277.33 265.54 242.24 1.57%
EPS 2.51 7.59 3.55 5.27 5.08 8.32 5.17 -10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1779 2.1617 1.502 0.9229 0.9787 0.913 1.1649 10.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 -
Price 0.63 0.63 0.80 0.70 1.77 1.57 1.70 -
P/RPS 0.24 0.50 0.65 0.24 0.28 0.24 0.29 -2.98%
P/EPS 25.10 8.31 22.54 9.67 15.35 7.79 13.59 10.30%
EY 3.98 12.03 4.44 10.34 6.51 12.83 7.36 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.53 0.55 0.80 0.71 0.60 -10.97%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 CAGR
Date 27/11/07 27/11/06 28/11/05 25/11/04 21/11/03 08/01/03 30/08/01 -
Price 0.65 0.65 0.75 0.72 1.77 1.70 1.93 -
P/RPS 0.24 0.51 0.61 0.24 0.28 0.26 0.33 -4.96%
P/EPS 25.90 8.58 21.13 9.94 15.35 8.44 15.43 8.63%
EY 3.86 11.66 4.73 10.06 6.51 11.85 6.48 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.50 0.57 0.80 0.77 0.68 -12.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment