[OCB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.43%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,380 41,127 43,791 41,401 44,845 78,365 66,854 -23.84%
PBT 2,753 1,797 2,895 2,967 25,430 5,909 2,139 18.26%
Tax -1,275 -1,260 -1,254 -1,369 -1,114 -3,768 -1,395 -5.80%
NP 1,478 537 1,641 1,598 24,316 2,141 744 57.83%
-
NP to SH 1,458 498 1,560 1,598 24,316 2,141 744 56.40%
-
Tax Rate 46.31% 70.12% 43.32% 46.14% 4.38% 63.77% 65.22% -
Total Cost 42,902 40,590 42,150 39,803 20,529 76,224 66,110 -24.98%
-
Net Worth 219,726 155,625 158,052 157,738 112,941 94,967 92,368 77.91%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,848 - - - - - - -
Div Payout % 126.76% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 219,726 155,625 158,052 157,738 112,941 94,967 92,368 77.91%
NOSH 102,676 103,750 102,631 103,096 74,795 74,860 46,792 68.62%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.33% 1.31% 3.75% 3.86% 54.22% 2.73% 1.11% -
ROE 0.66% 0.32% 0.99% 1.01% 21.53% 2.25% 0.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.22 39.64 42.67 40.16 59.96 104.68 142.87 -54.83%
EPS 1.42 0.48 1.52 1.55 32.51 2.86 1.59 -7.24%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.50 1.54 1.53 1.51 1.2686 1.974 5.51%
Adjusted Per Share Value based on latest NOSH - 103,096
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.12 39.96 42.55 40.23 43.58 76.15 64.96 -23.84%
EPS 1.42 0.48 1.52 1.55 23.63 2.08 0.72 57.07%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1351 1.5122 1.5358 1.5328 1.0975 0.9228 0.8976 77.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.80 0.93 0.87 0.71 0.70 1.68 -
P/RPS 1.76 2.02 2.18 2.17 1.18 0.67 1.18 30.44%
P/EPS 53.52 166.67 61.18 56.13 2.18 24.48 105.66 -36.37%
EY 1.87 0.60 1.63 1.78 45.79 4.09 0.95 56.87%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.60 0.57 0.47 0.55 0.85 -43.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 -
Price 0.79 0.75 0.83 0.81 1.04 0.72 0.78 -
P/RPS 1.83 1.89 1.95 2.02 1.73 0.69 0.55 122.38%
P/EPS 55.63 156.25 54.61 52.26 3.20 25.17 49.06 8.71%
EY 1.80 0.64 1.83 1.91 31.26 3.97 2.04 -7.98%
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.54 0.53 0.69 0.57 0.40 -5.05%

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