[OCNCASH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 407.59%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 58,708 58,874 57,730 57,066 55,780 58,057 56,260 2.87%
PBT 5,248 4,364 4,326 2,946 584 3,515 3,500 30.97%
Tax -1,268 -1,741 -1,788 -1,568 -1,032 -1,368 -1,377 -5.34%
NP 3,980 2,623 2,538 1,378 -448 2,147 2,122 52.02%
-
NP to SH 3,980 2,623 2,538 1,378 -448 2,147 2,122 52.02%
-
Tax Rate 24.16% 39.89% 41.33% 53.22% 176.71% 38.92% 39.34% -
Total Cost 54,728 56,251 55,192 55,688 56,228 55,910 54,137 0.72%
-
Net Worth 44,845 43,701 43,841 42,659 41,834 41,925 42,176 4.17%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 44,845 43,701 43,841 42,659 41,834 41,925 42,176 4.17%
NOSH 223,000 222,288 223,000 223,000 223,000 222,653 224,225 -0.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.78% 4.46% 4.40% 2.41% -0.80% 3.70% 3.77% -
ROE 8.87% 6.00% 5.79% 3.23% -1.07% 5.12% 5.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.33 26.49 25.89 25.59 25.01 26.08 25.09 3.26%
EPS 1.80 1.18 1.13 0.62 -0.20 0.96 0.95 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1966 0.1966 0.1913 0.1876 0.1883 0.1881 4.55%
Adjusted Per Share Value based on latest NOSH - 223,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.52 22.59 22.15 21.89 21.40 22.28 21.59 2.84%
EPS 1.53 1.01 0.97 0.53 -0.17 0.82 0.81 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1721 0.1677 0.1682 0.1637 0.1605 0.1609 0.1618 4.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.11 0.14 0.10 0.14 0.09 0.12 -
P/RPS 0.44 0.42 0.54 0.39 0.56 0.35 0.48 -5.63%
P/EPS 6.44 9.32 12.30 16.18 -69.69 9.33 12.68 -36.31%
EY 15.52 10.73 8.13 6.18 -1.43 10.71 7.89 56.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.71 0.52 0.75 0.48 0.64 -7.42%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 27/02/13 28/11/12 29/08/12 31/05/12 09/03/12 24/11/11 -
Price 0.13 0.13 0.12 0.11 0.11 0.14 0.08 -
P/RPS 0.49 0.49 0.46 0.43 0.44 0.54 0.32 32.81%
P/EPS 7.28 11.02 10.54 17.80 -54.75 14.52 8.45 -9.44%
EY 13.73 9.08 9.49 5.62 -1.83 6.89 11.83 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.61 0.58 0.59 0.74 0.43 31.68%

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