[OCB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 187.77%
YoY- 97.15%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,791 41,401 44,845 78,365 66,854 77,499 80,504 -33.38%
PBT 2,895 2,967 25,430 5,909 2,139 5,708 3,870 -17.60%
Tax -1,254 -1,369 -1,114 -3,768 -1,395 -3,176 -1,534 -12.58%
NP 1,641 1,598 24,316 2,141 744 2,532 2,336 -20.99%
-
NP to SH 1,560 1,598 24,316 2,141 744 2,532 2,336 -23.61%
-
Tax Rate 43.32% 46.14% 4.38% 63.77% 65.22% 55.64% 39.64% -
Total Cost 42,150 39,803 20,529 76,224 66,110 74,967 78,168 -33.77%
-
Net Worth 158,052 157,738 112,941 94,967 92,368 91,474 101,028 34.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 158,052 157,738 112,941 94,967 92,368 91,474 101,028 34.80%
NOSH 102,631 103,096 74,795 74,860 46,792 46,715 45,714 71.54%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.75% 3.86% 54.22% 2.73% 1.11% 3.27% 2.90% -
ROE 0.99% 1.01% 21.53% 2.25% 0.81% 2.77% 2.31% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.67 40.16 59.96 104.68 142.87 165.89 176.10 -61.16%
EPS 1.52 1.55 32.51 2.86 1.59 5.42 5.11 -55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.51 1.2686 1.974 1.9581 2.21 -21.41%
Adjusted Per Share Value based on latest NOSH - 74,860
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.55 40.23 43.58 76.15 64.96 75.31 78.23 -33.39%
EPS 1.52 1.55 23.63 2.08 0.72 2.46 2.27 -23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5358 1.5328 1.0975 0.9228 0.8976 0.8889 0.9817 34.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.93 0.87 0.71 0.70 1.68 1.99 1.75 -
P/RPS 2.18 2.17 1.18 0.67 1.18 1.20 0.99 69.33%
P/EPS 61.18 56.13 2.18 24.48 105.66 36.72 34.25 47.27%
EY 1.63 1.78 45.79 4.09 0.95 2.72 2.92 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.47 0.55 0.85 1.02 0.79 -16.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.83 0.81 1.04 0.72 0.78 1.80 2.03 -
P/RPS 1.95 2.02 1.73 0.69 0.55 1.09 1.15 42.24%
P/EPS 54.61 52.26 3.20 25.17 49.06 33.21 39.73 23.64%
EY 1.83 1.91 31.26 3.97 2.04 3.01 2.52 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.69 0.57 0.40 0.92 0.92 -29.91%

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