[OCNCASH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.65%
YoY- -39.4%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,360 25,107 15,917 7,832 33,767 25,912 17,111 55.87%
PBT -1,645 -628 357 79 1,827 1,721 1,109 -
Tax 1,142 7 75 104 -577 -418 -312 -
NP -503 -621 432 183 1,250 1,303 797 -
-
NP to SH -503 -621 432 183 1,119 1,172 666 -
-
Tax Rate - - -21.01% -131.65% 31.58% 24.29% 28.13% -
Total Cost 33,863 25,728 15,485 7,649 32,517 24,609 16,314 62.50%
-
Net Worth 32,497 32,779 34,673 34,724 33,704 29,078 28,704 8.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 32,497 32,779 34,673 34,724 33,704 29,078 28,704 8.60%
NOSH 219,130 221,785 227,368 228,750 223,800 221,132 221,999 -0.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.51% -2.47% 2.71% 2.34% 3.70% 5.03% 4.66% -
ROE -1.55% -1.89% 1.25% 0.53% 3.32% 4.03% 2.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.22 11.32 7.00 3.42 15.09 11.72 7.71 57.16%
EPS -0.23 -0.28 0.19 0.08 0.50 0.53 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.1478 0.1525 0.1518 0.1506 0.1315 0.1293 9.54%
Adjusted Per Share Value based on latest NOSH - 228,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.80 9.63 6.11 3.00 12.96 9.94 6.57 55.80%
EPS -0.19 -0.24 0.17 0.07 0.43 0.45 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1258 0.133 0.1332 0.1293 0.1116 0.1101 8.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.18 0.16 0.16 0.11 0.11 0.15 -
P/RPS 0.92 1.59 2.29 4.67 0.73 0.94 1.95 -39.31%
P/EPS -60.99 -64.29 84.21 200.00 22.00 20.75 50.00 -
EY -1.64 -1.56 1.19 0.50 4.55 4.82 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.22 1.05 1.05 0.73 0.84 1.16 -13.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 29/08/06 26/05/06 24/02/06 30/11/05 30/08/05 -
Price 0.17 0.17 0.16 0.14 0.15 0.15 0.11 -
P/RPS 1.12 1.50 2.29 4.09 0.99 1.28 1.43 -14.99%
P/EPS -74.06 -60.71 84.21 175.00 30.00 28.30 36.67 -
EY -1.35 -1.65 1.19 0.57 3.33 3.53 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.15 1.05 0.92 1.00 1.14 0.85 22.25%

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