[OCB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.5%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 170,699 168,425 170,384 165,604 267,563 296,957 288,706 -29.48%
PBT 10,412 10,212 11,724 11,868 39,186 18,341 15,694 -23.87%
Tax -5,052 -5,036 -5,034 -5,476 -9,453 -11,118 -9,142 -32.58%
NP 5,360 5,176 6,690 6,392 29,733 7,222 6,552 -12.49%
-
NP to SH 5,114 4,874 6,316 6,392 29,733 7,222 6,552 -15.18%
-
Tax Rate 48.52% 49.31% 42.94% 46.14% 24.12% 60.62% 58.25% -
Total Cost 165,339 163,249 163,694 159,212 237,830 289,734 282,154 -29.90%
-
Net Worth 216,084 154,478 158,414 157,738 112,947 94,917 92,251 76.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,852 - - - - - - -
Div Payout % 36.22% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 216,084 154,478 158,414 157,738 112,947 94,917 92,251 76.10%
NOSH 102,897 102,985 102,866 103,096 74,800 74,820 46,733 69.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.14% 3.07% 3.93% 3.86% 11.11% 2.43% 2.27% -
ROE 2.37% 3.16% 3.99% 4.05% 26.32% 7.61% 7.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.89 163.54 165.64 160.63 357.70 396.89 617.77 -58.27%
EPS 4.97 4.73 6.14 6.20 39.75 9.65 14.02 -49.81%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.50 1.54 1.53 1.51 1.2686 1.974 4.19%
Adjusted Per Share Value based on latest NOSH - 103,096
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.87 163.66 165.56 160.92 259.99 288.56 280.54 -29.48%
EPS 4.97 4.74 6.14 6.21 28.89 7.02 6.37 -15.21%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0997 1.5011 1.5393 1.5328 1.0975 0.9223 0.8964 76.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.80 0.93 0.87 0.71 0.70 1.68 -
P/RPS 0.46 0.49 0.56 0.54 0.20 0.18 0.27 42.50%
P/EPS 15.29 16.90 15.15 14.03 1.79 7.25 11.98 17.60%
EY 6.54 5.92 6.60 7.13 55.99 13.79 8.35 -14.99%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.60 0.57 0.47 0.55 0.85 -43.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 -
Price 0.79 0.75 0.83 0.81 1.04 0.72 0.78 -
P/RPS 0.48 0.46 0.50 0.50 0.29 0.18 0.13 138.32%
P/EPS 15.90 15.85 13.52 13.06 2.62 7.46 5.56 101.08%
EY 6.29 6.31 7.40 7.65 38.22 13.41 17.97 -50.23%
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.54 0.53 0.69 0.57 0.40 -3.35%

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