[OCNCASH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,039 13,743 7,029 0 0 0 0 -
PBT 3,019 2,175 1,140 0 0 0 0 -
Tax -1,045 -635 -309 0 0 0 0 -
NP 1,974 1,540 831 0 0 0 0 -
-
NP to SH 1,974 1,540 831 0 0 0 0 -
-
Tax Rate 34.61% 29.20% 27.11% - - - - -
Total Cost 18,065 12,203 6,198 0 0 0 0 -
-
Net Worth 19,357 16,274 8,978 0 0 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 19,357 16,274 8,978 0 0 0 0 -
NOSH 153,023 130,508 85,670 0 0 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.85% 11.21% 11.82% 0.00% 0.00% 0.00% 0.00% -
ROE 10.20% 9.46% 9.26% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.10 10.53 8.20 0.00 0.00 0.00 0.00 -
EPS 1.29 1.18 0.97 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1265 0.1247 0.1048 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.69 5.27 2.70 0.00 0.00 0.00 0.00 -
EPS 0.76 0.59 0.32 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0624 0.0344 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 - - - - - -
Price 0.19 0.22 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 2.09 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.73 18.64 0.00 0.00 0.00 0.00 0.00 -
EY 6.79 5.36 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.76 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 30/08/04 - - - - -
Price 0.18 0.23 0.23 0.00 0.00 0.00 0.00 -
P/RPS 1.37 2.18 2.80 0.00 0.00 0.00 0.00 -
P/EPS 13.95 19.49 23.71 0.00 0.00 0.00 0.00 -
EY 7.17 5.13 4.22 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.84 2.19 0.00 0.00 0.00 0.00 -

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

Post a Comment