[OCNCASH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.76%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,380 30,315 14,677 58,874 43,298 28,533 13,945 132.14%
PBT 5,397 2,915 1,312 4,364 3,245 1,473 146 1007.25%
Tax -1,410 -818 -317 -1,741 -1,341 -784 -258 209.94%
NP 3,987 2,097 995 2,623 1,904 689 -112 -
-
NP to SH 3,987 2,097 995 2,623 1,904 689 -112 -
-
Tax Rate 26.13% 28.06% 24.16% 39.89% 41.33% 53.22% 176.71% -
Total Cost 45,393 28,218 13,682 56,251 41,394 27,844 14,057 118.31%
-
Net Worth 47,744 45,982 44,845 43,701 43,841 42,659 41,834 9.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 47,744 45,982 44,845 43,701 43,841 42,659 41,834 9.20%
NOSH 223,000 223,000 223,000 222,288 223,000 223,000 223,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.07% 6.92% 6.78% 4.46% 4.40% 2.41% -0.80% -
ROE 8.35% 4.56% 2.22% 6.00% 4.34% 1.62% -0.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.14 13.59 6.58 26.49 19.42 12.80 6.25 132.20%
EPS 1.79 0.94 0.45 1.18 0.85 0.31 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2141 0.2062 0.2011 0.1966 0.1966 0.1913 0.1876 9.19%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.95 11.63 5.63 22.59 16.61 10.95 5.35 132.18%
EPS 1.53 0.80 0.38 1.01 0.73 0.26 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.1764 0.1721 0.1677 0.1682 0.1637 0.1605 9.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.135 0.115 0.11 0.14 0.10 0.14 -
P/RPS 0.61 0.99 1.75 0.42 0.72 0.78 2.24 -57.95%
P/EPS 7.55 14.36 25.77 9.32 16.40 32.37 -278.75 -
EY 13.24 6.97 3.88 10.73 6.10 3.09 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.57 0.56 0.71 0.52 0.75 -10.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 27/05/13 27/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.17 0.11 0.13 0.13 0.12 0.11 0.11 -
P/RPS 0.77 0.81 1.98 0.49 0.62 0.86 1.76 -42.34%
P/EPS 9.51 11.70 29.14 11.02 14.05 35.60 -219.02 -
EY 10.52 8.55 3.43 9.08 7.12 2.81 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.53 0.65 0.66 0.61 0.58 0.59 21.46%

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