[OCNCASH] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 119.29%
YoY- 118.04%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 10,863 14,249 13,277 8,419 9,189 8,801 6,713 8.34%
PBT 200 1,390 271 401 -985 612 1,035 -23.95%
Tax -277 -263 -256 -211 -68 -106 -326 -2.67%
NP -77 1,127 15 190 -1,053 506 709 -
-
NP to SH -77 1,127 15 190 -1,053 506 709 -
-
Tax Rate 138.50% 18.92% 94.46% 52.62% - 17.32% 31.50% -
Total Cost 10,940 13,122 13,262 8,229 10,242 8,295 6,004 10.51%
-
Net Worth 46,328 34,207 21,194 29,513 33,113 28,930 26,791 9.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 46,328 34,207 21,194 29,513 33,113 28,930 26,791 9.55%
NOSH 256,666 220,980 150,000 211,111 224,042 219,999 214,848 3.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.71% 7.91% 0.11% 2.26% -11.46% 5.75% 10.56% -
ROE -0.17% 3.29% 0.07% 0.64% -3.18% 1.75% 2.65% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.23 6.45 8.85 3.99 4.10 4.00 3.12 5.20%
EPS -0.03 0.51 0.01 0.09 -0.47 0.23 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1548 0.1413 0.1398 0.1478 0.1315 0.1247 6.35%
Adjusted Per Share Value based on latest NOSH - 211,111
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.17 5.47 5.09 3.23 3.53 3.38 2.58 8.32%
EPS -0.03 0.43 0.01 0.07 -0.40 0.19 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1312 0.0813 0.1132 0.127 0.111 0.1028 9.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.08 0.12 0.07 0.10 0.18 0.11 0.22 -
P/RPS 1.89 1.86 0.79 2.51 4.39 2.75 7.04 -19.67%
P/EPS -266.67 23.53 700.00 111.11 -38.30 47.83 66.67 -
EY -0.38 4.25 0.14 0.90 -2.61 2.09 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.50 0.72 1.22 0.84 1.76 -20.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 20/11/09 20/11/08 20/11/07 24/11/06 30/11/05 29/11/04 -
Price 0.08 0.12 0.06 0.11 0.17 0.15 0.23 -
P/RPS 1.89 1.86 0.68 2.76 4.14 3.75 7.36 -20.26%
P/EPS -266.67 23.53 600.00 122.22 -36.17 65.22 69.70 -
EY -0.38 4.25 0.17 0.82 -2.76 1.53 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.42 0.79 1.15 1.14 1.84 -21.20%

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