[OCB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[OCB] OCB BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -85.26%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 67,230 71,588 59,880 69,387 56,851 57,005 94,676 -5.54%
PBT 691 2,339 2,429 2,311 1,377 2,158 1,995 -16.18%
Tax -412 -1,169 -713 -625 -571 -518 -809 -10.62%
NP 279 1,170 1,716 1,686 806 1,640 1,186 -21.41%
-
NP to SH 279 1,170 1,716 1,686 806 1,670 1,318 -22.78%
-
Tax Rate 59.62% 49.98% 29.35% 27.04% 41.47% 24.00% 40.55% -
Total Cost 66,951 70,418 58,164 67,701 56,045 55,365 93,490 -5.40%
-
Net Worth 236,554 233,469 228,327 225,241 212,899 209,265 214,174 1.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 236,554 233,469 228,327 225,241 212,899 209,265 214,174 1.66%
NOSH 102,850 102,850 102,850 102,850 102,850 103,086 102,968 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.41% 1.63% 2.87% 2.43% 1.42% 2.88% 1.25% -
ROE 0.12% 0.50% 0.75% 0.75% 0.38% 0.80% 0.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.37 69.60 58.22 67.46 55.28 55.30 91.95 -5.52%
EPS 0.27 1.14 1.67 1.64 0.78 1.62 1.28 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.27 2.22 2.19 2.07 2.03 2.08 1.68%
Adjusted Per Share Value based on latest NOSH - 102,850
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 65.33 69.56 58.19 67.42 55.24 55.39 92.00 -5.54%
EPS 0.27 1.14 1.67 1.64 0.78 1.62 1.28 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2986 2.2686 2.2187 2.1887 2.0688 2.0335 2.0812 1.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.82 0.86 0.635 0.53 0.51 0.52 0.53 -
P/RPS 1.25 1.24 1.09 0.79 0.92 0.94 0.58 13.63%
P/EPS 302.28 75.60 38.06 32.33 65.08 32.10 41.41 39.23%
EY 0.33 1.32 2.63 3.09 1.54 3.12 2.42 -28.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.29 0.24 0.25 0.26 0.25 6.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 26/05/15 26/05/14 28/05/13 30/05/12 26/05/11 26/05/10 -
Price 0.835 0.895 0.68 0.57 0.48 0.48 0.57 -
P/RPS 1.28 1.29 1.17 0.84 0.87 0.87 0.62 12.82%
P/EPS 307.81 78.68 40.76 34.77 61.25 29.63 44.53 37.97%
EY 0.32 1.27 2.45 2.88 1.63 3.38 2.25 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.31 0.26 0.23 0.24 0.27 4.90%

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