[OCNCASH] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	39,786	32,096	32,560	30,120	6,995	54.38%
YoY %	23.96%	-1.43%	8.10%	330.59%	-	-
Horiz. %	568.78%	458.84%	465.48%	430.59%	100.00%	-
PBT	429	-3,870	1,075	2,988	1,129	-21.47%
YoY %	111.09%	-460.00%	-64.02%	164.66%	-	-
Horiz. %	38.00%	-342.78%	95.22%	264.66%	100.00%	-
Tax	81	844	-189	-1,151	-309	-
YoY %	-90.40%	546.56%	83.58%	-272.49%	-	-
Horiz. %	-26.21%	-273.14%	61.17%	372.49%	100.00%	-
NP	510	-3,026	886	1,837	820	-11.18%
YoY %	116.85%	-441.53%	-51.77%	124.02%	-	-
Horiz. %	62.20%	-369.02%	108.05%	224.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	510	-3,026	886	1,809	820	-11.18%
YoY %	116.85%	-441.53%	-51.02%	120.61%	-	-
Horiz. %	62.20%	-369.02%	108.05%	220.61%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-18.88%	-	17.58%	38.52%	27.37%	-
YoY %	0.00%	-	-54.36%	40.74%	-	-
Horiz. %	-68.98%	-	64.23%	140.74%	100.00%	-
Total Cost	39,276	35,122	31,674	28,283	6,175	58.75%
YoY %	11.83%	10.89%	11.99%	358.02%	-	-
Horiz. %	636.05%	568.78%	512.94%	458.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	30,593	31,094	34,659	29,415	17,903	14.32%
YoY %	-1.61%	-10.29%	17.83%	64.30%	-	-
Horiz. %	170.88%	173.68%	193.59%	164.30%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	30,593	31,094	34,659	29,415	17,903	14.32%
YoY %	-1.61%	-10.29%	17.83%	64.30%	-	-
Horiz. %	170.88%	173.68%	193.59%	164.30%	100.00%	-
NOSH	216,666	223,863	227,272	227,500	170,833	6.11%
YoY %	-3.21%	-1.50%	-0.10%	33.17%	-	-
Horiz. %	126.83%	131.04%	133.04%	133.17%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	1.28%	-9.43%	2.72%	6.10%	11.72%	-
YoY %	113.57%	-446.69%	-55.41%	-47.95%	-	-
Horiz. %	10.92%	-80.46%	23.21%	52.05%	100.00%	-
ROE	1.67%	-9.73%	2.56%	6.15%	4.58%	-
YoY %	117.16%	-480.08%	-58.37%	34.28%	-	-
Horiz. %	36.46%	-212.45%	55.90%	134.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	18.36	14.34	14.33	13.24	4.09	45.52%
YoY %	28.03%	0.07%	8.23%	223.72%	-	-
Horiz. %	448.90%	350.61%	350.37%	323.72%	100.00%	-
EPS	0.24	-1.35	0.39	0.80	0.48	-15.90%
YoY %	117.78%	-446.15%	-51.25%	66.67%	-	-
Horiz. %	50.00%	-281.25%	81.25%	166.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1412	0.1389	0.1525	0.1293	0.1048	7.73%
YoY %	1.66%	-8.92%	17.94%	23.38%	-	-
Horiz. %	134.73%	132.54%	145.52%	123.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 227,500
RPS	15.27	12.31	12.49	11.56	2.68	54.45%
YoY %	24.05%	-1.44%	8.04%	331.34%	-	-
Horiz. %	569.78%	459.33%	466.04%	431.34%	100.00%	-
EPS	0.20	-1.16	0.34	0.69	0.31	-10.37%
YoY %	117.24%	-441.18%	-50.72%	122.58%	-	-
Horiz. %	64.52%	-374.19%	109.68%	222.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1174	0.1193	0.133	0.1129	0.0687	14.32%
YoY %	-1.59%	-10.30%	17.80%	64.34%	-	-
Horiz. %	170.89%	173.65%	193.60%	164.34%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	-	-
Price	0.10	0.13	0.16	0.15	0.00	-
P/RPS	0.54	0.91	1.12	1.13	0.00	-
YoY %	-40.66%	-18.75%	-0.88%	0.00%	-	-
Horiz. %	47.79%	80.53%	99.12%	100.00%	-	-
P/EPS	42.48	-9.62	41.04	18.86	0.00	-
YoY %	541.58%	-123.44%	117.60%	0.00%	-	-
Horiz. %	225.24%	-51.01%	217.60%	100.00%	-	-
EY	2.35	-10.40	2.44	5.30	0.00	-
YoY %	122.60%	-526.23%	-53.96%	0.00%	-	-
Horiz. %	44.34%	-196.23%	46.04%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	0.94	1.05	1.16	0.00	-
YoY %	-24.47%	-10.48%	-9.48%	0.00%	-	-
Horiz. %	61.21%	81.03%	90.52%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/08	20/08/07	29/08/06	30/08/05	-	-
Price	0.10	0.11	0.16	0.11	0.00	-
P/RPS	0.54	0.77	1.12	0.83	0.00	-
YoY %	-29.87%	-31.25%	34.94%	0.00%	-	-
Horiz. %	65.06%	92.77%	134.94%	100.00%	-	-
P/EPS	42.48	-8.14	41.04	13.83	0.00	-
YoY %	621.87%	-119.83%	196.75%	0.00%	-	-
Horiz. %	307.16%	-58.86%	296.75%	100.00%	-	-
EY	2.35	-12.29	2.44	7.23	0.00	-
YoY %	119.12%	-603.69%	-66.25%	0.00%	-	-
Horiz. %	32.50%	-169.99%	33.75%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	0.79	1.05	0.85	0.00	-
YoY %	-10.13%	-24.76%	23.53%	0.00%	-	-
Horiz. %	83.53%	92.94%	123.53%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos