[OCB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[OCB] OCB BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -70.62%
YoY- -64.44%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 90,373 45,807 43,791 66,854 94,213 92,198 81,799 1.60%
PBT 2,474 5,538 2,895 2,139 4,842 6,066 3,855 -6.84%
Tax -1,618 -1,569 -1,254 -1,395 -2,750 -2,380 -2,245 -5.10%
NP 856 3,969 1,641 744 2,092 3,686 1,610 -9.61%
-
NP to SH 693 3,518 1,560 744 2,092 3,686 1,610 -12.61%
-
Tax Rate 65.40% 28.33% 43.32% 65.22% 56.79% 39.24% 58.24% -
Total Cost 89,517 41,838 42,150 66,110 92,121 88,512 80,189 1.77%
-
Net Worth 226,517 222,189 158,052 92,368 98,132 90,555 117,759 11.03%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 226,517 222,189 158,052 92,368 98,132 90,555 117,759 11.03%
NOSH 103,432 102,865 102,631 46,792 44,605 42,514 42,480 15.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 0.95% 8.66% 3.75% 1.11% 2.22% 4.00% 1.97% -
ROE 0.31% 1.58% 0.99% 0.81% 2.13% 4.07% 1.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 87.37 44.53 42.67 142.87 211.21 216.86 192.56 -11.87%
EPS 0.67 3.42 1.52 1.59 4.69 8.67 3.79 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.16 1.54 1.974 2.20 2.13 2.7721 -3.69%
Adjusted Per Share Value based on latest NOSH - 46,792
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 87.87 44.54 42.58 65.00 91.60 89.64 79.53 1.60%
EPS 0.67 3.42 1.52 0.72 2.03 3.58 1.57 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2024 2.1603 1.5367 0.8981 0.9541 0.8805 1.145 11.02%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 -
Price 0.75 0.69 0.93 1.68 1.82 1.86 1.74 -
P/RPS 0.86 1.55 2.18 1.18 0.86 0.86 0.90 -0.72%
P/EPS 111.94 20.18 61.18 105.66 38.81 21.45 45.91 15.32%
EY 0.89 4.96 1.63 0.95 2.58 4.66 2.18 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.60 0.85 0.83 0.87 0.63 -9.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 28/08/07 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 -
Price 0.67 0.59 0.83 0.78 1.94 1.87 1.75 -
P/RPS 0.77 1.32 1.95 0.55 0.92 0.86 0.91 -2.63%
P/EPS 100.00 17.25 54.61 49.06 41.36 21.57 46.17 13.15%
EY 1.00 5.80 1.83 2.04 2.42 4.64 2.17 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.54 0.40 0.88 0.88 0.63 -10.72%

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