[OCB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[OCB] OCB BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -48.09%
YoY- -65.56%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Revenue 42,428 41,127 78,365 97,695 104,179 80,284 94,882 -12.07%
PBT 3,386 1,797 5,909 4,677 6,006 5,349 4,820 -5.48%
Tax -957 -1,260 -3,768 -3,591 -2,853 -2,718 -3,093 -17.10%
NP 2,429 537 2,141 1,086 3,153 2,631 1,727 5.60%
-
NP to SH 2,183 498 2,141 1,086 3,153 2,631 1,727 3.81%
-
Tax Rate 28.26% 70.12% 63.77% 76.78% 47.50% 50.81% 64.17% -
Total Cost 39,999 40,590 76,224 96,609 101,026 77,653 93,155 -12.64%
-
Net Worth 222,418 155,625 94,967 100,454 93,910 119,861 138,415 7.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Net Worth 222,418 155,625 94,967 100,454 93,910 119,861 138,415 7.87%
NOSH 102,971 103,750 74,860 45,249 42,493 42,504 42,536 15.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
NP Margin 5.72% 1.31% 2.73% 1.11% 3.03% 3.28% 1.82% -
ROE 0.98% 0.32% 2.25% 1.08% 3.36% 2.20% 1.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 41.20 39.64 104.68 215.90 245.17 188.89 223.06 -23.66%
EPS 2.12 0.48 2.86 2.40 7.42 6.19 4.06 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.50 1.2686 2.22 2.21 2.82 3.254 -6.34%
Adjusted Per Share Value based on latest NOSH - 45,249
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 41.25 39.99 76.19 94.99 101.29 78.06 92.25 -12.07%
EPS 2.12 0.48 2.08 1.06 3.07 2.56 1.68 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1626 1.5131 0.9234 0.9767 0.9131 1.1654 1.3458 7.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 30/06/00 -
Price 0.63 0.80 0.70 1.77 1.57 1.70 3.54 -
P/RPS 1.53 2.02 0.67 0.82 0.64 0.90 1.59 -0.61%
P/EPS 29.72 166.67 24.48 73.75 21.16 27.46 87.19 -15.80%
EY 3.37 0.60 4.09 1.36 4.73 3.64 1.15 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.55 0.80 0.71 0.60 1.09 -19.07%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 27/11/06 28/11/05 25/11/04 21/11/03 08/01/03 30/08/01 28/08/00 -
Price 0.65 0.75 0.72 1.77 1.70 1.93 3.48 -
P/RPS 1.58 1.89 0.69 0.82 0.69 1.02 1.56 0.20%
P/EPS 30.66 156.25 25.17 73.75 22.91 31.18 85.71 -15.15%
EY 3.26 0.64 3.97 1.36 4.36 3.21 1.17 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.57 0.80 0.77 0.68 1.07 -18.39%

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