[OCB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[OCB] OCB BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.76%
YoY- -59.56%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 195,361 127,678 59,880 266,942 204,216 141,525 69,387 99.26%
PBT 5,830 4,588 2,429 6,785 6,894 4,814 2,311 85.21%
Tax -2,097 -1,380 -713 -2,158 -2,302 -1,592 -625 123.95%
NP 3,733 3,208 1,716 4,627 4,592 3,222 1,686 69.79%
-
NP to SH 3,733 3,208 1,716 4,627 4,592 3,222 1,686 69.79%
-
Tax Rate 35.97% 30.08% 29.35% 31.81% 33.39% 33.07% 27.04% -
Total Cost 191,628 124,470 58,164 262,315 199,624 138,303 67,701 99.97%
-
Net Worth 229,355 228,327 228,327 227,384 226,270 227,298 225,241 1.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,543 - - - -
Div Payout % - - - 33.35% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 229,355 228,327 228,327 227,384 226,270 227,298 225,241 1.21%
NOSH 102,850 102,850 102,850 102,888 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.91% 2.51% 2.87% 1.73% 2.25% 2.28% 2.43% -
ROE 1.63% 1.41% 0.75% 2.03% 2.03% 1.42% 0.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 189.95 124.14 58.22 259.45 198.56 137.60 67.46 99.27%
EPS 3.63 3.12 1.67 4.49 4.46 3.13 1.64 69.75%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.23 2.22 2.22 2.21 2.20 2.21 2.19 1.21%
Adjusted Per Share Value based on latest NOSH - 95,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 189.83 124.07 58.19 259.39 198.44 137.52 67.42 99.27%
EPS 3.63 3.12 1.67 4.50 4.46 3.13 1.64 69.75%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.2287 2.2187 2.2187 2.2095 2.1987 2.2087 2.1887 1.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.865 1.00 0.635 0.64 0.58 0.67 0.53 -
P/RPS 0.46 0.81 1.09 0.25 0.29 0.49 0.79 -30.24%
P/EPS 23.83 32.06 38.06 14.23 12.99 21.39 32.33 -18.38%
EY 4.20 3.12 2.63 7.03 7.70 4.68 3.09 22.68%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.29 0.29 0.26 0.30 0.24 38.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 26/05/14 24/02/14 28/11/13 29/08/13 28/05/13 -
Price 0.72 0.87 0.68 0.63 0.62 0.57 0.57 -
P/RPS 0.38 0.70 1.17 0.24 0.31 0.41 0.84 -41.04%
P/EPS 19.84 27.89 40.76 14.01 13.89 18.20 34.77 -31.18%
EY 5.04 3.59 2.45 7.14 7.20 5.50 2.88 45.17%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.31 0.29 0.28 0.26 0.26 14.83%

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