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

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.83%
YoY- 342.15%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 648,062 245,332 173,420 208,402 322,552 386,320 333,413 11.70%
PBT 4,653 11,101 13,541 37,201 16,394 21,502 14,790 -17.51%
Tax -4,879 -5,716 -5,188 -7,505 -9,696 -12,736 -7,344 -6.58%
NP -226 5,385 8,353 29,696 6,698 8,766 7,446 -
-
NP to SH -289 4,786 7,575 29,615 6,698 8,766 7,446 -
-
Tax Rate 104.86% 51.49% 38.31% 20.17% 59.14% 59.23% 49.66% -
Total Cost 648,288 239,947 165,067 178,706 315,854 377,554 325,967 12.12%
-
Net Worth 225,210 226,517 222,189 158,052 92,368 98,132 90,555 16.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,886 1,877 1,848 - - - 1,698 1.76%
Div Payout % 0.00% 39.23% 24.40% - - - 22.82% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 225,210 226,517 222,189 158,052 92,368 98,132 90,555 16.38%
NOSH 103,783 103,432 102,865 102,631 46,792 44,605 42,514 16.02%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.03% 2.19% 4.82% 14.25% 2.08% 2.27% 2.23% -
ROE -0.13% 2.11% 3.41% 18.74% 7.25% 8.93% 8.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 624.43 237.19 168.59 203.06 689.32 866.08 784.24 -3.72%
EPS -0.28 4.63 7.36 28.86 14.31 19.65 17.51 -
DPS 1.85 1.83 1.80 0.00 0.00 0.00 4.00 -12.04%
NAPS 2.17 2.19 2.16 1.54 1.974 2.20 2.13 0.31%
Adjusted Per Share Value based on latest NOSH - 102,631
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 629.73 238.39 168.51 202.51 313.43 375.39 323.98 11.70%
EPS -0.28 4.65 7.36 28.78 6.51 8.52 7.24 -
DPS 1.83 1.82 1.80 0.00 0.00 0.00 1.65 1.73%
NAPS 2.1884 2.2011 2.159 1.5358 0.8976 0.9536 0.8799 16.38%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.58 0.75 0.69 0.93 1.68 1.82 1.86 -
P/RPS 0.09 0.32 0.41 0.46 0.24 0.21 0.24 -15.06%
P/EPS -208.29 16.21 9.37 3.22 11.74 9.26 10.62 -
EY -0.48 6.17 10.67 31.03 8.52 10.80 9.42 -
DY 3.19 2.44 2.61 0.00 0.00 0.00 2.15 6.79%
P/NAPS 0.27 0.34 0.32 0.60 0.85 0.83 0.87 -17.70%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 28/08/07 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 -
Price 0.60 0.67 0.59 0.83 0.78 1.94 1.87 -
P/RPS 0.10 0.28 0.35 0.41 0.11 0.22 0.24 -13.56%
P/EPS -215.47 14.48 8.01 2.88 5.45 9.87 10.68 -
EY -0.46 6.91 12.48 34.77 18.35 10.13 9.37 -
DY 3.08 2.73 3.05 0.00 0.00 0.00 2.14 6.25%
P/NAPS 0.28 0.31 0.27 0.54 0.40 0.88 0.88 -17.36%

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