[OCB] QoQ 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- 2.05%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter 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 80,504 97,695 94,213 93,331 94,597 104,179 -17.88%
PBT 5,708 3,870 4,677 4,842 5,790 4,864 6,006 -3.33%
Tax -3,176 -1,534 -3,591 -2,750 -3,740 -3,393 -2,853 7.40%
NP 2,532 2,336 1,086 2,092 2,050 1,471 3,153 -13.59%
-
NP to SH 2,532 2,336 1,086 2,092 2,050 1,471 3,153 -13.59%
-
Tax Rate 55.64% 39.64% 76.78% 56.79% 64.59% 69.76% 47.50% -
Total Cost 74,967 78,168 96,609 92,121 91,281 93,126 101,026 -18.02%
-
Net Worth 91,474 101,028 100,454 98,132 91,441 95,219 93,910 -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 91,474 101,028 100,454 98,132 91,441 95,219 93,910 -1.73%
NOSH 46,715 45,714 45,249 44,605 42,531 42,514 42,493 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% 2.90% 1.11% 2.22% 2.20% 1.56% 3.03% -
ROE 2.77% 2.31% 1.08% 2.13% 2.24% 1.54% 3.36% -
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 165.89 176.10 215.90 211.21 219.44 222.51 245.17 -22.90%
EPS 5.42 5.11 2.40 4.69 4.82 3.46 7.42 -18.87%
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 78.23 94.93 91.55 90.69 91.92 101.23 -17.88%
EPS 2.46 2.27 1.06 2.03 1.99 1.43 3.06 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8889 0.9817 0.9761 0.9536 0.8885 0.9253 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 0.99 0.82 0.86 0.72 0.77 0.64 51.99%
P/EPS 36.72 34.25 73.75 38.81 32.99 49.42 21.16 44.35%
EY 2.72 2.92 1.36 2.58 3.03 2.02 4.73 -30.82%
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 1.15 0.82 0.92 0.73 0.75 0.69 35.60%
P/EPS 33.21 39.73 73.75 41.36 33.20 47.98 22.91 28.05%
EY 3.01 2.52 1.36 2.42 3.01 2.08 4.36 -21.86%
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