[OCNCASH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.08%
YoY- -164.93%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 57,020 53,068 44,644 31,326 32,948 32,208 13,708 26.80%
PBT 4,161 3,237 299 -2,484 -522 2,565 2,164 11.50%
Tax -1,500 -230 36 701 -151 -931 -635 15.39%
NP 2,661 3,007 335 -1,783 -673 1,634 1,529 9.67%
-
NP to SH 2,661 3,007 335 -1,783 -673 1,606 1,529 9.67%
-
Tax Rate 36.05% 7.11% -12.04% - - 36.30% 29.34% -
Total Cost 54,359 50,061 44,309 33,109 33,621 30,574 12,179 28.30%
-
Net Worth 46,328 34,207 21,194 29,513 33,113 28,930 26,791 9.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 46,328 34,207 21,194 29,513 33,113 28,930 26,791 9.55%
NOSH 256,666 220,980 150,000 211,111 224,042 219,999 214,848 3.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.67% 5.67% 0.75% -5.69% -2.04% 5.07% 11.15% -
ROE 5.74% 8.79% 1.58% -6.04% -2.03% 5.55% 5.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.22 24.01 29.76 14.84 14.71 14.64 6.38 23.10%
EPS 1.04 1.36 0.22 -0.84 -0.30 0.73 0.71 6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1548 0.1413 0.1398 0.1478 0.1315 0.1247 6.35%
Adjusted Per Share Value based on latest NOSH - 211,111
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.88 20.36 17.13 12.02 12.64 12.36 5.26 26.80%
EPS 1.02 1.15 0.13 -0.68 -0.26 0.62 0.59 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1312 0.0813 0.1132 0.127 0.111 0.1028 9.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.08 0.12 0.07 0.10 0.18 0.11 0.22 -
P/RPS 0.36 0.50 0.24 0.67 1.22 0.75 3.45 -31.37%
P/EPS 7.72 8.82 31.34 -11.84 -59.92 15.07 30.91 -20.63%
EY 12.96 11.34 3.19 -8.45 -1.67 6.64 3.23 26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.50 0.72 1.22 0.84 1.76 -20.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 20/11/09 20/11/08 20/11/07 24/11/06 30/11/05 - -
Price 0.08 0.12 0.06 0.11 0.17 0.15 0.00 -
P/RPS 0.36 0.50 0.20 0.74 1.16 1.02 0.00 -
P/EPS 7.72 8.82 26.87 -13.02 -56.59 20.55 0.00 -
EY 12.96 11.34 3.72 -7.68 -1.77 4.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.42 0.79 1.15 1.14 0.00 -

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
Post a Comment