[OCNCASH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 33,767 25,912 17,111 7,926 20,039 13,743 7,029 183.89%
PBT 1,827 1,721 1,109 481 3,019 2,175 1,140 36.83%
Tax -577 -418 -312 -179 -1,045 -635 -309 51.46%
NP 1,250 1,303 797 302 1,974 1,540 831 31.18%
-
NP to SH 1,119 1,172 666 302 1,974 1,540 831 21.87%
-
Tax Rate 31.58% 24.29% 28.13% 37.21% 34.61% 29.20% 27.11% -
Total Cost 32,517 24,609 16,314 7,624 18,065 12,203 6,198 201.01%
-
Net Worth 33,704 29,078 28,704 27,525 19,357 16,274 8,978 140.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 33,704 29,078 28,704 27,525 19,357 16,274 8,978 140.96%
NOSH 223,800 221,132 221,999 215,714 153,023 130,508 85,670 89.34%
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 3.70% 5.03% 4.66% 3.81% 9.85% 11.21% 11.82% -
ROE 3.32% 4.03% 2.32% 1.10% 10.20% 9.46% 9.26% -
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 15.09 11.72 7.71 3.67 13.10 10.53 8.20 50.00%
EPS 0.50 0.53 0.30 0.14 1.29 1.18 0.97 -35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1315 0.1293 0.1276 0.1265 0.1247 0.1048 27.25%
Adjusted Per Share Value based on latest NOSH - 215,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.96 9.94 6.57 3.04 7.69 5.27 2.70 183.73%
EPS 0.43 0.45 0.26 0.12 0.76 0.59 0.32 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1116 0.1101 0.1056 0.0743 0.0624 0.0344 141.16%
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 - -
Price 0.11 0.11 0.15 0.16 0.19 0.22 0.00 -
P/RPS 0.73 0.94 1.95 4.35 1.45 2.09 0.00 -
P/EPS 22.00 20.75 50.00 114.29 14.73 18.64 0.00 -
EY 4.55 4.82 2.00 0.88 6.79 5.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 1.16 1.25 1.50 1.76 0.00 -
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 24/02/06 30/11/05 30/08/05 30/05/05 25/02/05 29/11/04 30/08/04 -
Price 0.15 0.15 0.11 0.14 0.18 0.23 0.23 -
P/RPS 0.99 1.28 1.43 3.81 1.37 2.18 2.80 -49.90%
P/EPS 30.00 28.30 36.67 100.00 13.95 19.49 23.71 16.93%
EY 3.33 3.53 2.73 1.00 7.17 5.13 4.22 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 0.85 1.10 1.42 1.84 2.19 -40.61%

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