[OCNCASH] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.75%
YoY- 37.58%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 17,406 19,201 19,065 15,749 14,677 15,575 14,765 11.60%
PBT 2,226 2,463 2,481 1,603 1,312 1,118 1,773 16.39%
Tax -435 54 -592 -501 -317 -400 -558 -15.30%
NP 1,791 2,517 1,889 1,102 995 718 1,215 29.55%
-
NP to SH 1,791 2,517 1,889 1,102 995 718 1,215 29.55%
-
Tax Rate 19.54% -2.19% 23.86% 31.25% 24.16% 35.78% 31.47% -
Total Cost 15,615 16,684 17,176 14,647 13,682 14,857 13,550 9.92%
-
Net Worth 51,267 49,238 47,744 45,982 44,845 43,841 43,841 11.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,267 49,238 47,744 45,982 44,845 43,841 43,841 11.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.29% 13.11% 9.91% 7.00% 6.78% 4.61% 8.23% -
ROE 3.49% 5.11% 3.96% 2.40% 2.22% 1.64% 2.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.81 8.61 8.55 7.06 6.58 6.98 6.62 11.66%
EPS 0.80 1.13 0.85 0.49 0.45 0.32 0.54 29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2208 0.2141 0.2062 0.2011 0.1966 0.1966 11.00%
Adjusted Per Share Value based on latest NOSH - 223,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.67 7.36 7.31 6.04 5.63 5.97 5.66 11.57%
EPS 0.69 0.97 0.72 0.42 0.38 0.28 0.47 29.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1888 0.1831 0.1763 0.172 0.1681 0.1681 11.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.30 0.155 0.135 0.135 0.115 0.11 0.14 -
P/RPS 3.84 1.80 1.58 1.91 1.75 1.57 2.11 49.11%
P/EPS 37.35 13.73 15.94 27.32 25.77 34.16 25.70 28.33%
EY 2.68 7.28 6.27 3.66 3.88 2.93 3.89 -22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.70 0.63 0.65 0.57 0.56 0.71 49.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 27/11/13 28/08/13 27/05/13 27/02/13 28/11/12 -
Price 0.275 0.24 0.17 0.11 0.13 0.13 0.12 -
P/RPS 3.52 2.79 1.99 1.56 1.98 1.86 1.81 55.86%
P/EPS 34.24 21.26 20.07 22.26 29.14 40.38 22.02 34.25%
EY 2.92 4.70 4.98 4.49 3.43 2.48 4.54 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.09 0.79 0.53 0.65 0.66 0.61 57.06%

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