[OCB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -255.44%
YoY- 56.42%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 63,929 59,235 128,174 133,670 185,663 114,028 42,428 7.06%
PBT 587 567 -19,695 -37 -3,120 1,733 3,386 -25.30%
Tax -415 -433 -637 -1,354 -574 -1,072 -957 -12.98%
NP 172 134 -20,332 -1,391 -3,694 661 2,429 -35.65%
-
NP to SH 172 134 -15,496 -1,486 -3,410 253 2,183 -34.49%
-
Tax Rate 70.70% 76.37% - - - 61.86% 28.26% -
Total Cost 63,757 59,101 148,506 135,061 189,357 113,367 39,999 8.07%
-
Net Worth 225,241 212,338 197,427 213,612 217,746 229,808 222,418 0.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 225,241 212,338 197,427 213,612 217,746 229,808 222,418 0.21%
NOSH 102,850 103,076 102,826 103,194 102,710 105,416 102,971 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.27% 0.23% -15.86% -1.04% -1.99% 0.58% 5.72% -
ROE 0.08% 0.06% -7.85% -0.70% -1.57% 0.11% 0.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.16 57.47 124.65 129.53 180.76 108.17 41.20 7.08%
EPS 0.17 0.13 -15.07 -1.44 -3.32 0.24 2.12 -34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 1.92 2.07 2.12 2.18 2.16 0.22%
Adjusted Per Share Value based on latest NOSH - 103,194
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.12 57.56 124.55 129.89 180.41 110.80 41.23 7.06%
EPS 0.17 0.13 -15.06 -1.44 -3.31 0.25 2.12 -34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.0633 1.9184 2.0757 2.1159 2.2331 2.1613 0.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.61 0.53 0.63 0.51 0.60 0.63 0.63 -
P/RPS 0.98 0.92 0.51 0.39 0.33 0.58 1.53 -7.14%
P/EPS 364.76 407.69 -4.18 -35.42 -18.07 262.50 29.72 51.81%
EY 0.27 0.25 -23.92 -2.82 -5.53 0.38 3.37 -34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.33 0.25 0.28 0.29 0.29 -0.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 29/11/10 25/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.64 0.56 0.62 0.58 0.48 0.65 0.65 -
P/RPS 1.03 0.97 0.50 0.45 0.27 0.60 1.58 -6.87%
P/EPS 382.70 430.77 -4.11 -40.28 -14.46 270.83 30.66 52.24%
EY 0.26 0.23 -24.31 -2.48 -6.92 0.37 3.26 -34.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.32 0.28 0.23 0.30 0.30 -0.56%

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