[OCNCASH] YoY Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.67%
YoY- 7263.64%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,677 13,945 14,048 15,465 11,883 10,932 7,313 12.29%
PBT 1,312 146 1,257 1,167 207 -139 -1,037 -
Tax -317 -258 -320 -357 -196 -277 -68 29.21%
NP 995 -112 937 810 11 -416 -1,105 -
-
NP to SH 995 -112 937 810 11 -416 -1,105 -
-
Tax Rate 24.16% 176.71% 25.46% 30.59% 94.69% - - -
Total Cost 13,682 14,057 13,111 14,655 11,872 11,348 8,418 8.42%
-
Net Worth 44,845 41,834 41,205 39,757 32,495 30,981 31,669 5.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 44,845 41,834 41,205 39,757 32,495 30,981 31,669 5.96%
NOSH 223,000 223,000 223,095 224,999 223,333 218,947 221,000 0.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.78% -0.80% 6.67% 5.24% 0.09% -3.81% -15.11% -
ROE 2.22% -0.27% 2.27% 2.04% 0.03% -1.34% -3.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.58 6.25 6.30 6.87 5.32 4.99 3.31 12.12%
EPS 0.45 -0.05 0.42 0.36 0.00 -0.19 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1876 0.1847 0.1767 0.1455 0.1415 0.1433 5.80%
Adjusted Per Share Value based on latest NOSH - 224,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.63 5.35 5.39 5.93 4.56 4.19 2.80 12.33%
EPS 0.38 -0.04 0.36 0.31 0.00 -0.16 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1604 0.158 0.1524 0.1246 0.1188 0.1214 5.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.115 0.14 0.10 0.10 0.07 0.10 0.17 -
P/RPS 1.75 2.24 1.59 1.45 1.32 2.00 5.14 -16.42%
P/EPS 25.77 -278.75 23.81 27.78 1,421.21 -52.63 -34.00 -
EY 3.88 -0.36 4.20 3.60 0.07 -1.90 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.54 0.57 0.48 0.71 1.19 -11.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 27/05/11 26/05/10 28/05/09 22/05/08 31/05/07 -
Price 0.13 0.11 0.105 0.08 0.11 0.10 0.13 -
P/RPS 1.98 1.76 1.67 1.16 2.07 2.00 3.93 -10.78%
P/EPS 29.14 -219.02 25.00 22.22 2,233.33 -52.63 -26.00 -
EY 3.43 -0.46 4.00 4.50 0.04 -1.90 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.57 0.45 0.76 0.71 0.91 -5.44%

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