[OCB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.05%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 45,807 43,791 66,854 94,213 92,198 81,799 99,858 -11.71%
PBT 5,538 2,895 2,139 4,842 6,066 3,855 3,856 5.96%
Tax -1,569 -1,254 -1,395 -2,750 -2,380 -2,245 -2,031 -4.04%
NP 3,969 1,641 744 2,092 3,686 1,610 1,825 13.23%
-
NP to SH 3,518 1,560 744 2,092 3,686 1,610 1,825 11.06%
-
Tax Rate 28.33% 43.32% 65.22% 56.79% 39.24% 58.24% 52.67% -
Total Cost 41,838 42,150 66,110 92,121 88,512 80,189 98,033 -12.73%
-
Net Worth 222,189 158,052 92,368 98,132 90,555 117,759 136,555 8.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 222,189 158,052 92,368 98,132 90,555 117,759 136,555 8.09%
NOSH 102,865 102,631 46,792 44,605 42,514 42,480 42,540 15.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 8.66% 3.75% 1.11% 2.22% 4.00% 1.97% 1.83% -
ROE 1.58% 0.99% 0.81% 2.13% 4.07% 1.37% 1.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 44.53 42.67 142.87 211.21 216.86 192.56 234.73 -23.34%
EPS 3.42 1.52 1.59 4.69 8.67 3.79 4.29 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.54 1.974 2.20 2.13 2.7721 3.21 -6.13%
Adjusted Per Share Value based on latest NOSH - 44,605
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 44.54 42.58 65.00 91.60 89.64 79.53 97.09 -11.71%
EPS 3.42 1.52 0.72 2.03 3.58 1.57 1.77 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1603 1.5367 0.8981 0.9541 0.8805 1.145 1.3277 8.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 31/03/00 -
Price 0.69 0.93 1.68 1.82 1.86 1.74 6.35 -
P/RPS 1.55 2.18 1.18 0.86 0.86 0.90 2.71 -8.54%
P/EPS 20.18 61.18 105.66 38.81 21.45 45.91 148.02 -27.29%
EY 4.96 1.63 0.95 2.58 4.66 2.18 0.68 37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.60 0.85 0.83 0.87 0.63 1.98 -25.28%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 26/05/00 -
Price 0.59 0.83 0.78 1.94 1.87 1.75 4.34 -
P/RPS 1.32 1.95 0.55 0.92 0.86 0.91 1.85 -5.25%
P/EPS 17.25 54.61 49.06 41.36 21.57 46.17 101.17 -24.64%
EY 5.80 1.83 2.04 2.42 4.64 2.17 0.99 32.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.54 0.40 0.88 0.88 0.63 1.35 -22.69%

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