[OCNCASH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.36%
YoY- 543.78%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 61,378 61,860 54,707 52,312 49,970 47,532 49,578 15.34%
PBT 4,444 4,668 4,526 3,769 2,876 828 736 232.68%
Tax -1,454 -1,428 -805 -1,012 -992 -784 -264 212.84%
NP 2,990 3,240 3,721 2,757 1,884 44 472 243.52%
-
NP to SH 2,990 3,240 3,721 2,757 1,884 44 472 243.52%
-
Tax Rate 32.72% 30.59% 17.79% 26.85% 34.49% 94.69% 35.87% -
Total Cost 58,388 58,620 50,986 49,554 48,086 47,488 49,106 12.27%
-
Net Worth 40,409 39,757 38,806 34,422 33,575 32,702 32,702 15.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 40,409 39,757 38,806 34,422 33,575 32,702 32,702 15.19%
NOSH 223,134 224,999 222,517 222,365 224,285 224,761 224,761 -0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.87% 5.24% 6.80% 5.27% 3.77% 0.09% 0.95% -
ROE 7.40% 8.15% 9.59% 8.01% 5.61% 0.13% 1.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.51 27.49 24.59 23.53 22.28 21.15 22.06 15.90%
EPS 1.34 1.44 1.47 1.24 0.84 0.00 0.21 245.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1767 0.1744 0.1548 0.1497 0.1455 0.1455 15.75%
Adjusted Per Share Value based on latest NOSH - 220,980
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.55 23.73 20.99 20.07 19.17 18.24 19.02 15.35%
EPS 1.15 1.24 1.43 1.06 0.72 0.02 0.18 245.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1525 0.1489 0.1321 0.1288 0.1255 0.1255 15.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.10 0.08 0.12 0.11 0.07 0.12 -
P/RPS 0.33 0.36 0.33 0.51 0.49 0.33 0.54 -28.05%
P/EPS 6.72 6.94 4.78 9.68 13.10 357.58 57.14 -76.08%
EY 14.89 14.40 20.90 10.33 7.64 0.28 1.75 318.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.46 0.78 0.73 0.48 0.82 -28.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 20/11/09 18/08/09 28/05/09 24/02/09 -
Price 0.11 0.08 0.14 0.12 0.09 0.11 0.07 -
P/RPS 0.40 0.29 0.57 0.51 0.40 0.52 0.32 16.08%
P/EPS 8.21 5.56 8.37 9.68 10.71 561.90 33.33 -60.80%
EY 12.18 18.00 11.94 10.33 9.33 0.18 3.00 155.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.80 0.78 0.60 0.76 0.48 17.37%

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