[OCNCASH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.33%
YoY- 147.92%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 73,326 74,526 69,624 68,581 65,840 60,630 58,708 15.96%
PBT 6,118 8,954 8,904 7,786 7,196 5,830 5,248 10.75%
Tax -1,966 -1,758 -1,740 -1,283 -1,880 -1,636 -1,268 33.92%
NP 4,152 7,196 7,164 6,503 5,316 4,194 3,980 2.85%
-
NP to SH 4,152 7,196 7,164 6,503 5,316 4,194 3,980 2.85%
-
Tax Rate 32.13% 19.63% 19.54% 16.48% 26.13% 28.06% 24.16% -
Total Cost 69,174 67,330 62,460 62,078 60,524 56,436 54,728 16.88%
-
Net Worth 57,333 52,784 51,267 49,238 47,744 45,982 44,845 17.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,333 52,784 51,267 49,238 47,744 45,982 44,845 17.77%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.66% 9.66% 10.29% 9.48% 8.07% 6.92% 6.78% -
ROE 7.24% 13.63% 13.97% 13.21% 11.13% 9.12% 8.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.88 33.42 31.22 30.75 29.52 27.19 26.33 15.94%
EPS 1.87 3.22 3.20 2.92 2.39 1.88 1.80 2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2367 0.2299 0.2208 0.2141 0.2062 0.2011 17.77%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.12 28.58 26.70 26.30 25.25 23.25 22.51 15.97%
EPS 1.59 2.76 2.75 2.49 2.04 1.61 1.53 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2024 0.1966 0.1888 0.1831 0.1763 0.172 17.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.345 0.315 0.30 0.155 0.135 0.135 0.115 -
P/RPS 1.05 0.94 0.96 0.50 0.46 0.50 0.44 78.48%
P/EPS 18.53 9.76 9.34 5.32 5.66 7.18 6.44 102.16%
EY 5.40 10.24 10.71 18.81 17.66 13.93 15.52 -50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.33 1.30 0.70 0.63 0.65 0.57 76.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 19/08/14 28/05/14 27/02/14 27/11/13 28/08/13 27/05/13 -
Price 0.385 0.32 0.275 0.24 0.17 0.11 0.13 -
P/RPS 1.17 0.96 0.88 0.78 0.58 0.40 0.49 78.55%
P/EPS 20.68 9.92 8.56 8.23 7.13 5.85 7.28 100.44%
EY 4.84 10.08 11.68 12.15 14.02 17.10 13.73 -50.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.35 1.20 1.09 0.79 0.53 0.65 74.54%

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