[OCB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1458.62%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 336,195 208,021 94,676 563,181 438,683 305,013 179,748 51.74%
PBT -17,543 2,152 1,995 3,703 3,040 3,077 1,547 -
Tax -2,262 -1,625 -809 -4,715 -2,917 -1,563 -843 92.98%
NP -19,805 527 1,186 -1,012 123 1,514 704 -
-
NP to SH -14,779 763 1,318 -904 -58 1,428 472 -
-
Tax Rate - 75.51% 40.55% 127.33% 95.95% 50.80% 54.49% -
Total Cost 356,000 207,494 93,490 564,193 438,560 303,499 179,044 58.05%
-
Net Worth 197,464 213,433 214,174 211,421 200,099 214,713 213,426 -5.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 197,464 213,433 214,174 211,421 200,099 214,713 213,426 -5.04%
NOSH 102,846 103,108 102,968 102,631 96,666 102,733 102,608 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.89% 0.25% 1.25% -0.18% 0.03% 0.50% 0.39% -
ROE -7.48% 0.36% 0.62% -0.43% -0.03% 0.67% 0.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 326.89 201.75 91.95 548.74 453.81 296.90 175.18 51.51%
EPS -14.37 0.74 1.28 -0.88 -0.06 1.39 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.08 2.06 2.07 2.09 2.08 -5.19%
Adjusted Per Share Value based on latest NOSH - 103,033
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 326.88 202.26 92.05 547.58 426.53 296.56 174.77 51.74%
EPS -14.37 0.74 1.28 -0.88 -0.06 1.39 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9199 2.0752 2.0824 2.0556 1.9456 2.0876 2.0751 -5.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.58 0.53 0.60 0.51 0.58 0.58 -
P/RPS 0.19 0.29 0.58 0.11 0.11 0.20 0.33 -30.76%
P/EPS -4.38 78.38 41.41 -68.12 -850.00 41.73 126.09 -
EY -22.81 1.28 2.42 -1.47 -0.12 2.40 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.25 0.29 0.25 0.28 0.28 11.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 24/08/09 27/05/09 -
Price 0.62 0.65 0.57 0.55 0.58 0.60 0.53 -
P/RPS 0.19 0.32 0.62 0.10 0.13 0.20 0.30 -26.23%
P/EPS -4.31 87.84 44.53 -62.44 -966.67 43.17 115.22 -
EY -23.18 1.14 2.25 -1.60 -0.10 2.32 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.27 0.27 0.28 0.29 0.25 17.87%

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