[OCB] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[OCB] OCB BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -70.62%
YoY- -64.44%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,401 44,845 78,365 66,854 77,499 80,504 97,695 -43.55%
PBT 2,967 25,430 5,909 2,139 5,708 3,870 4,677 -26.14%
Tax -1,369 -1,114 -3,768 -1,395 -3,176 -1,534 -3,591 -47.39%
NP 1,598 24,316 2,141 744 2,532 2,336 1,086 29.33%
-
NP to SH 1,598 24,316 2,141 744 2,532 2,336 1,086 29.33%
-
Tax Rate 46.14% 4.38% 63.77% 65.22% 55.64% 39.64% 76.78% -
Total Cost 39,803 20,529 76,224 66,110 74,967 78,168 96,609 -44.60%
-
Net Worth 157,738 112,941 94,967 92,368 91,474 101,028 100,454 35.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 157,738 112,941 94,967 92,368 91,474 101,028 100,454 35.06%
NOSH 103,096 74,795 74,860 46,792 46,715 45,714 45,249 73.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.86% 54.22% 2.73% 1.11% 3.27% 2.90% 1.11% -
ROE 1.01% 21.53% 2.25% 0.81% 2.77% 2.31% 1.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.16 59.96 104.68 142.87 165.89 176.10 215.90 -67.38%
EPS 1.55 32.51 2.86 1.59 5.42 5.11 2.40 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.2686 1.974 1.9581 2.21 2.22 -21.95%
Adjusted Per Share Value based on latest NOSH - 46,792
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.23 43.58 76.15 64.96 75.31 78.23 94.93 -43.55%
EPS 1.55 23.63 2.08 0.72 2.46 2.27 1.06 28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5328 1.0975 0.9228 0.8976 0.8889 0.9817 0.9761 35.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.87 0.71 0.70 1.68 1.99 1.75 1.77 -
P/RPS 2.17 1.18 0.67 1.18 1.20 0.99 0.82 91.20%
P/EPS 56.13 2.18 24.48 105.66 36.72 34.25 73.75 -16.62%
EY 1.78 45.79 4.09 0.95 2.72 2.92 1.36 19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.55 0.85 1.02 0.79 0.80 -20.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 21/11/03 -
Price 0.81 1.04 0.72 0.78 1.80 2.03 1.77 -
P/RPS 2.02 1.73 0.69 0.55 1.09 1.15 0.82 82.30%
P/EPS 52.26 3.20 25.17 49.06 33.21 39.73 73.75 -20.50%
EY 1.91 31.26 3.97 2.04 3.01 2.52 1.36 25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.57 0.40 0.92 0.92 0.80 -23.98%

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