[OCNCASH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.67%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,707 39,234 24,985 11,883 49,578 35,745 22,468 80.69%
PBT 4,526 2,827 1,438 207 736 327 56 1754.42%
Tax -805 -759 -496 -196 -264 -793 -537 30.88%
NP 3,721 2,068 942 11 472 -466 -481 -
-
NP to SH 3,721 2,068 942 11 472 -466 -481 -
-
Tax Rate 17.79% 26.85% 34.49% 94.69% 35.87% 242.51% 958.93% -
Total Cost 50,986 37,166 24,043 11,872 49,106 36,211 22,949 70.01%
-
Net Worth 38,806 34,422 33,575 32,702 32,702 31,355 30,871 16.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 38,806 34,422 33,575 32,702 32,702 31,355 30,871 16.42%
NOSH 222,517 222,365 224,285 224,761 224,761 221,904 218,636 1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.80% 5.27% 3.77% 0.09% 0.95% -1.30% -2.14% -
ROE 9.59% 6.01% 2.81% 0.03% 1.44% -1.49% -1.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.59 17.64 11.14 5.29 22.06 16.11 10.28 78.57%
EPS 1.47 0.93 0.42 0.00 0.21 -0.21 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1548 0.1497 0.1455 0.1455 0.1413 0.1412 15.07%
Adjusted Per Share Value based on latest NOSH - 223,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.99 15.05 9.59 4.56 19.02 13.71 8.62 80.70%
EPS 1.43 0.79 0.36 0.00 0.18 -0.18 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1321 0.1288 0.1255 0.1255 0.1203 0.1184 16.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.12 0.11 0.07 0.12 0.07 0.10 -
P/RPS 0.33 0.68 0.99 1.32 0.54 0.43 0.97 -51.17%
P/EPS 4.78 12.90 26.19 1,430.30 57.14 -33.33 -45.45 -
EY 20.90 7.75 3.82 0.07 1.75 -3.00 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.78 0.73 0.48 0.82 0.50 0.71 -25.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 18/08/09 28/05/09 24/02/09 20/11/08 18/08/08 -
Price 0.14 0.12 0.09 0.11 0.07 0.06 0.10 -
P/RPS 0.57 0.68 0.81 2.08 0.32 0.37 0.97 -29.77%
P/EPS 8.37 12.90 21.43 2,247.62 33.33 -28.57 -45.45 -
EY 11.94 7.75 4.67 0.04 3.00 -3.50 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.60 0.76 0.48 0.42 0.71 8.25%

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