[OCNCASH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	14,048	55,802	41,552	30,689	15,465	54,707	39,234	-49.60%
YoY %	-74.83%	34.29%	35.40%	98.44%	-71.73%	39.44%	-	-
Horiz. %	35.81%	142.23%	105.91%	78.22%	39.42%	139.44%	100.00%	-
PBT	1,257	3,212	2,370	2,222	1,167	4,526	2,827	-41.77%
YoY %	-60.87%	35.53%	6.66%	90.40%	-74.22%	60.10%	-	-
Horiz. %	44.46%	113.62%	83.83%	78.60%	41.28%	160.10%	100.00%	-
Tax	-320	-1,403	-1,003	-727	-357	-805	-759	-43.80%
YoY %	77.19%	-39.88%	-37.96%	-103.64%	55.65%	-6.06%	-	-
Horiz. %	42.16%	184.85%	132.15%	95.78%	47.04%	106.06%	100.00%	-
NP	937	1,809	1,367	1,495	810	3,721	2,068	-41.03%
YoY %	-48.20%	32.33%	-8.56%	84.57%	-78.23%	79.93%	-	-
Horiz. %	45.31%	87.48%	66.10%	72.29%	39.17%	179.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	937	1,809	1,367	1,495	810	3,721	2,068	-41.03%
YoY %	-48.20%	32.33%	-8.56%	84.57%	-78.23%	79.93%	-	-
Horiz. %	45.31%	87.48%	66.10%	72.29%	39.17%	179.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	43.68%	42.32%	32.72%	30.59%	17.79%	26.85%	-
YoY %	-41.71%	3.21%	29.34%	6.96%	71.95%	-33.74%	-	-
Horiz. %	94.82%	162.68%	157.62%	121.86%	113.93%	66.26%	100.00%	-
Total Cost	13,111	53,993	40,185	29,194	14,655	50,986	37,166	-50.10%
YoY %	-75.72%	34.36%	37.65%	99.21%	-71.26%	37.18%	-	-
Horiz. %	35.28%	145.28%	108.12%	78.55%	39.43%	137.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,205	40,260	40,449	40,409	39,757	38,806	34,422	12.75%
YoY %	2.35%	-0.47%	0.10%	1.64%	2.45%	12.74%	-	-
Horiz. %	119.71%	116.96%	117.51%	117.39%	115.50%	112.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	41,205	40,260	40,449	40,409	39,757	38,806	34,422	12.75%
YoY %	2.35%	-0.47%	0.10%	1.64%	2.45%	12.74%	-	-
Horiz. %	119.71%	116.96%	117.51%	117.39%	115.50%	112.74%	100.00%	-
NOSH	223,095	223,048	224,098	223,134	224,999	222,517	222,365	0.21%
YoY %	0.02%	-0.47%	0.43%	-0.83%	1.12%	0.07%	-	-
Horiz. %	100.33%	100.31%	100.78%	100.35%	101.18%	100.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	6.67%	3.24%	3.29%	4.87%	5.24%	6.80%	5.27%	-
YoY %	105.86%	-1.52%	-32.44%	-7.06%	-22.94%	29.03%	-	-
Horiz. %	126.57%	61.48%	62.43%	92.41%	99.43%	129.03%	100.00%	-
ROE	2.27%	4.49%	3.38%	3.70%	2.04%	9.59%	6.01%	-
YoY %	-49.44%	32.84%	-8.65%	81.37%	-78.73%	59.57%	-	-
Horiz. %	37.77%	74.71%	56.24%	61.56%	33.94%	159.57%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	6.30	25.02	18.54	13.75	6.87	24.59	17.64	-49.69%
YoY %	-74.82%	34.95%	34.84%	100.15%	-72.06%	39.40%	-	-
Horiz. %	35.71%	141.84%	105.10%	77.95%	38.95%	139.40%	100.00%	-
EPS	0.42	0.81	0.61	0.67	0.36	1.47	0.93	-41.16%
YoY %	-48.15%	32.79%	-8.96%	86.11%	-75.51%	58.06%	-	-
Horiz. %	45.16%	87.10%	65.59%	72.04%	38.71%	158.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1847	0.1805	0.1805	0.1811	0.1767	0.1744	0.1548	12.50%
YoY %	2.33%	0.00%	-0.33%	2.49%	1.32%	12.66%	-	-
Horiz. %	119.32%	116.60%	116.60%	116.99%	114.15%	112.66%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 219,696
RPS	5.39	21.40	15.93	11.77	5.93	20.98	15.04	-49.57%
YoY %	-74.81%	34.34%	35.34%	98.48%	-71.73%	39.49%	-	-
Horiz. %	35.84%	142.29%	105.92%	78.26%	39.43%	139.49%	100.00%	-
EPS	0.36	0.69	0.52	0.57	0.31	1.43	0.79	-40.81%
YoY %	-47.83%	32.69%	-8.77%	83.87%	-78.32%	81.01%	-	-
Horiz. %	45.57%	87.34%	65.82%	72.15%	39.24%	181.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.158	0.1544	0.1551	0.1549	0.1524	0.1488	0.132	12.74%
YoY %	2.33%	-0.45%	0.13%	1.64%	2.42%	12.73%	-	-
Horiz. %	119.70%	116.97%	117.50%	117.35%	115.45%	112.73%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.10	0.07	0.08	0.09	0.10	0.08	0.12	-
P/RPS	1.59	0.28	0.43	0.65	1.45	0.33	0.68	76.25%
YoY %	467.86%	-34.88%	-33.85%	-55.17%	339.39%	-51.47%	-	-
Horiz. %	233.82%	41.18%	63.24%	95.59%	213.24%	48.53%	100.00%	-
P/EPS	23.81	8.63	13.11	13.43	27.78	4.78	12.90	50.52%
YoY %	175.90%	-34.17%	-2.38%	-51.66%	481.17%	-62.95%	-	-
Horiz. %	184.57%	66.90%	101.63%	104.11%	215.35%	37.05%	100.00%	-
EY	4.20	11.59	7.63	7.44	3.60	20.90	7.75	-33.55%
YoY %	-63.76%	51.90%	2.55%	106.67%	-82.78%	169.68%	-	-
Horiz. %	54.19%	149.55%	98.45%	96.00%	46.45%	269.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.39	0.44	0.50	0.57	0.46	0.78	-21.75%
YoY %	38.46%	-11.36%	-12.00%	-12.28%	23.91%	-41.03%	-	-
Horiz. %	69.23%	50.00%	56.41%	64.10%	73.08%	58.97%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	25/02/11	16/11/10	26/08/10	26/05/10	25/02/10	20/11/09	-
Price	0.105	0.105	0.08	0.11	0.08	0.14	0.12	-
P/RPS	1.67	0.42	0.43	0.80	1.16	0.57	0.68	82.12%
YoY %	297.62%	-2.33%	-46.25%	-31.03%	103.51%	-16.18%	-	-
Horiz. %	245.59%	61.76%	63.24%	117.65%	170.59%	83.82%	100.00%	-
P/EPS	25.00	12.95	13.11	16.42	22.22	8.37	12.90	55.50%
YoY %	93.05%	-1.22%	-20.16%	-26.10%	165.47%	-35.12%	-	-
Horiz. %	193.80%	100.39%	101.63%	127.29%	172.25%	64.88%	100.00%	-
EY	4.00	7.72	7.63	6.09	4.50	11.94	7.75	-35.68%
YoY %	-48.19%	1.18%	25.29%	35.33%	-62.31%	54.06%	-	-
Horiz. %	51.61%	99.61%	98.45%	78.58%	58.06%	154.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.58	0.44	0.61	0.45	0.80	0.78	-18.88%
YoY %	-1.72%	31.82%	-27.87%	35.56%	-43.75%	2.56%	-	-
Horiz. %	73.08%	74.36%	56.41%	78.21%	57.69%	102.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos