[OCB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 243.19%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 244,098 235,365 234,578 228,020 415,185 448,260 416,042 -29.84%
PBT 7,587 9,033 12,416 8,632 -3,573 -23,390 4,304 45.77%
Tax -2,683 -2,657 -3,120 -2,072 -3,425 -3,016 -3,250 -11.96%
NP 4,904 6,376 9,296 6,560 -6,998 -26,406 1,054 177.92%
-
NP to SH 4,930 6,376 9,296 6,680 -4,665 -19,705 1,526 118.07%
-
Tax Rate 35.36% 29.41% 25.13% 24.00% - - 75.51% -
Total Cost 239,194 228,989 225,282 221,460 422,183 474,666 414,988 -30.67%
-
Net Worth 211,914 211,847 211,833 209,265 207,784 197,464 213,433 -0.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,914 211,847 211,833 209,265 207,784 197,464 213,433 -0.47%
NOSH 102,871 102,838 102,831 103,086 102,863 102,846 103,108 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.01% 2.71% 3.96% 2.88% -1.69% -5.89% 0.25% -
ROE 2.33% 3.01% 4.39% 3.19% -2.25% -9.98% 0.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 237.28 228.87 228.12 221.19 403.63 435.85 403.50 -29.74%
EPS 4.79 6.20 9.04 6.48 -4.54 -19.16 1.48 118.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.06 2.03 2.02 1.92 2.07 -0.32%
Adjusted Per Share Value based on latest NOSH - 103,086
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 237.19 228.71 227.94 221.57 403.44 435.58 404.27 -29.84%
EPS 4.79 6.20 9.03 6.49 -4.53 -19.15 1.48 118.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0592 2.0585 2.0584 2.0335 2.0191 1.9188 2.074 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.53 0.45 0.52 0.52 0.63 0.58 -
P/RPS 0.23 0.23 0.20 0.24 0.13 0.14 0.14 39.10%
P/EPS 11.48 8.55 4.98 8.02 -11.47 -3.29 39.19 -55.79%
EY 8.71 11.70 20.09 12.46 -8.72 -30.41 2.55 126.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.26 0.26 0.33 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 24/08/11 26/05/11 23/02/11 29/11/10 25/08/10 -
Price 0.50 0.56 0.43 0.48 0.53 0.62 0.65 -
P/RPS 0.21 0.24 0.19 0.22 0.13 0.14 0.16 19.81%
P/EPS 10.43 9.03 4.76 7.41 -11.69 -3.24 43.92 -61.55%
EY 9.58 11.07 21.02 13.50 -8.56 -30.90 2.28 159.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.21 0.24 0.26 0.32 0.31 -15.64%

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