[OCB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.55%
YoY- 260.79%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 719,697 316,932 174,721 171,164 303,222 379,836 354,829 12.49%
PBT -200 9,448 15,130 33,089 17,626 20,173 20,144 -
Tax -4,381 -5,831 -4,885 -4,997 -9,873 -13,474 -9,777 -12.51%
NP -4,581 3,617 10,245 28,092 7,753 6,699 10,367 -
-
NP to SH -3,952 2,856 9,260 27,972 7,753 6,699 10,367 -
-
Tax Rate - 61.72% 32.29% 15.10% 56.01% 66.79% 48.54% -
Total Cost 724,278 313,315 164,476 143,072 295,469 373,137 344,462 13.17%
-
Net Worth 217,746 229,808 222,418 155,625 94,967 100,454 93,910 15.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,886 1,877 1,848 - - - 1,698 1.76%
Div Payout % 0.00% 65.74% 19.96% - - - 16.39% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 217,746 229,808 222,418 155,625 94,967 100,454 93,910 15.03%
NOSH 102,710 105,416 102,971 103,750 74,860 45,249 42,493 15.83%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.64% 1.14% 5.86% 16.41% 2.56% 1.76% 2.92% -
ROE -1.81% 1.24% 4.16% 17.97% 8.16% 6.67% 11.04% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 700.70 300.65 169.68 164.98 405.05 839.42 835.02 -2.87%
EPS -3.85 2.71 8.99 26.96 10.36 14.80 24.40 -
DPS 1.84 1.78 1.80 0.00 0.00 0.00 4.00 -12.12%
NAPS 2.12 2.18 2.16 1.50 1.2686 2.22 2.21 -0.68%
Adjusted Per Share Value based on latest NOSH - 103,750
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 699.75 308.15 169.88 166.42 294.82 369.31 345.00 12.49%
EPS -3.84 2.78 9.00 27.20 7.54 6.51 10.08 -
DPS 1.83 1.83 1.80 0.00 0.00 0.00 1.65 1.73%
NAPS 2.1171 2.2344 2.1626 1.5131 0.9234 0.9767 0.9131 15.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 0.63 0.63 0.80 0.70 1.77 1.57 -
P/RPS 0.09 0.21 0.37 0.48 0.17 0.21 0.19 -11.69%
P/EPS -15.59 23.25 7.01 2.97 6.76 11.96 6.44 -
EY -6.41 4.30 14.27 33.70 14.80 8.36 15.54 -
DY 3.06 2.83 2.86 0.00 0.00 0.00 2.55 3.08%
P/NAPS 0.28 0.29 0.29 0.53 0.55 0.80 0.71 -14.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 28/11/05 25/11/04 21/11/03 08/01/03 -
Price 0.48 0.65 0.65 0.75 0.72 1.77 1.70 -
P/RPS 0.07 0.22 0.38 0.45 0.18 0.21 0.20 -16.03%
P/EPS -12.48 23.99 7.23 2.78 6.95 11.96 6.97 -
EY -8.02 4.17 13.84 35.95 14.38 8.36 14.35 -
DY 3.83 2.74 2.77 0.00 0.00 0.00 2.35 8.47%
P/NAPS 0.23 0.30 0.30 0.50 0.57 0.80 0.77 -18.22%

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