[OCB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 102.05%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,499 365,743 285,239 187,544 93,331 367,701 273,104 -56.78%
PBT 5,708 19,179 15,309 10,632 5,790 20,435 15,571 -48.74%
Tax -3,176 -11,615 -10,081 -6,490 -3,740 -10,402 -7,009 -40.97%
NP 2,532 7,564 5,228 4,142 2,050 10,033 8,562 -55.57%
-
NP to SH 2,532 7,564 5,228 4,142 2,050 10,033 8,562 -55.57%
-
Tax Rate 55.64% 60.56% 65.85% 61.04% 64.59% 50.90% 45.01% -
Total Cost 74,967 358,179 280,011 183,402 91,281 357,668 264,542 -56.82%
-
Net Worth 91,474 100,944 100,660 98,193 91,441 95,175 93,905 -1.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 91,474 100,944 100,660 98,193 91,441 95,175 93,905 -1.73%
NOSH 46,715 45,676 45,342 44,633 42,531 42,494 42,491 6.51%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.27% 2.07% 1.83% 2.21% 2.20% 2.73% 3.14% -
ROE 2.77% 7.49% 5.19% 4.22% 2.24% 10.54% 9.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 165.89 800.73 629.08 420.19 219.44 865.29 642.73 -59.42%
EPS 5.42 16.56 11.53 9.28 4.82 23.61 20.15 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9581 2.21 2.22 2.20 2.15 2.2397 2.21 -7.74%
Adjusted Per Share Value based on latest NOSH - 44,605
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 75.31 355.40 277.17 182.24 90.69 357.30 265.38 -56.78%
EPS 2.46 7.35 5.08 4.02 1.99 9.75 8.32 -55.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8889 0.9809 0.9781 0.9542 0.8885 0.9248 0.9125 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.99 1.75 1.77 1.82 1.59 1.71 1.57 -
P/RPS 1.20 0.22 0.28 0.43 0.72 0.20 0.24 192.11%
P/EPS 36.72 10.57 15.35 19.61 32.99 7.24 7.79 180.86%
EY 2.72 9.46 6.51 5.10 3.03 13.81 12.83 -64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.79 0.80 0.83 0.74 0.76 0.71 27.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 21/11/03 29/08/03 30/05/03 28/02/03 08/01/03 -
Price 1.80 2.03 1.77 1.94 1.60 1.66 1.70 -
P/RPS 1.09 0.25 0.28 0.46 0.73 0.19 0.26 159.77%
P/EPS 33.21 12.26 15.35 20.91 33.20 7.03 8.44 149.03%
EY 3.01 8.16 6.51 4.78 3.01 14.22 11.85 -59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.80 0.88 0.74 0.74 0.77 12.58%

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