[OCB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[OCB] OCB BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -33.9%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 701,558 681,012 658,980 468,287 366,345 321,462 281,432 83.54%
PBT -3,018 1,712 2,376 9,398 9,778 11,202 12,508 -
Tax -2,854 -3,134 -3,036 -6,330 -5,453 -6,036 -5,600 -36.11%
NP -5,873 -1,422 -660 3,068 4,325 5,166 6,908 -
-
NP to SH -4,861 -472 592 2,273 3,438 4,652 6,532 -
-
Tax Rate - 183.06% 127.78% 67.35% 55.77% 53.88% 44.77% -
Total Cost 707,431 682,434 659,640 465,219 362,020 316,296 274,524 87.63%
-
Net Worth 218,348 222,660 229,400 223,185 223,992 225,395 224,922 -1.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,902 - - - -
Div Payout % - - - 83.71% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 218,348 222,660 229,400 223,185 223,992 225,395 224,922 -1.95%
NOSH 102,994 102,608 105,714 102,850 102,748 102,920 102,704 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.84% -0.21% -0.10% 0.66% 1.18% 1.61% 2.45% -
ROE -2.23% -0.21% 0.26% 1.02% 1.54% 2.06% 2.90% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 681.16 663.70 623.36 455.31 356.54 312.34 274.02 83.19%
EPS -4.72 -0.46 0.56 2.21 3.35 4.52 6.36 -
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 2.12 2.17 2.17 2.17 2.18 2.19 2.19 -2.13%
Adjusted Per Share Value based on latest NOSH - 101,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 681.71 661.75 640.34 455.04 355.98 312.37 273.47 83.54%
EPS -4.72 -0.46 0.58 2.21 3.34 4.52 6.35 -
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 2.1217 2.1636 2.2291 2.1687 2.1766 2.1902 2.1856 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.58 0.61 0.63 0.63 0.75 0.76 -
P/RPS 0.09 0.09 0.10 0.14 0.18 0.24 0.28 -52.97%
P/EPS -12.71 -126.09 108.93 28.51 18.82 16.59 11.95 -
EY -7.87 -0.79 0.92 3.51 5.31 6.03 8.37 -
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.29 0.29 0.34 0.35 -13.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 25/08/08 28/05/08 29/02/08 27/11/07 28/08/07 29/05/07 -
Price 0.48 0.60 0.60 0.52 0.65 0.67 0.69 -
P/RPS 0.07 0.09 0.10 0.11 0.18 0.21 0.25 -57.10%
P/EPS -10.17 -130.43 107.14 23.53 19.42 14.82 10.85 -
EY -9.83 -0.77 0.93 4.25 5.15 6.75 9.22 -
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.28 0.24 0.30 0.31 0.32 -19.71%

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