[OCB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 560.66%
YoY- -51.74%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 71,724 63,929 74,595 56,851 67,574 59,235 60,284 12.22%
PBT -1,620 587 12,750 1,377 812 567 4,050 -
Tax 594 -415 -1,260 -571 -690 -433 -1,042 -
NP -1,026 172 11,490 806 122 134 3,008 -
-
NP to SH -1,026 172 11,490 806 122 134 2,978 -
-
Tax Rate - 70.70% 9.88% 41.47% 84.98% 76.37% 25.73% -
Total Cost 72,750 63,757 63,105 56,045 67,452 59,101 57,276 17.19%
-
Net Worth 224,540 225,241 224,213 212,899 212,694 212,338 211,540 4.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,544 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 224,540 225,241 224,213 212,899 212,694 212,338 211,540 4.03%
NOSH 102,999 102,850 102,850 102,850 103,249 103,076 102,689 0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.43% 0.27% 15.40% 1.42% 0.18% 0.23% 4.99% -
ROE -0.46% 0.08% 5.12% 0.38% 0.06% 0.06% 1.41% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.63 62.16 72.53 55.28 65.45 57.47 58.71 11.98%
EPS -0.99 0.17 11.17 0.78 0.12 0.13 2.90 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.19 2.18 2.07 2.06 2.06 2.06 3.82%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.69 62.12 72.48 55.24 65.66 57.56 58.58 12.21%
EPS -1.00 0.17 11.16 0.78 0.12 0.13 2.89 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1819 2.1887 2.1787 2.0688 2.0668 2.0633 2.0556 4.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.61 0.54 0.51 0.55 0.53 0.45 -
P/RPS 0.86 0.98 0.74 0.92 0.84 0.92 0.77 7.61%
P/EPS -60.23 364.76 4.83 65.08 465.47 407.69 15.52 -
EY -1.66 0.27 20.69 1.54 0.21 0.25 6.44 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.25 0.25 0.27 0.26 0.22 17.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 27/02/12 22/11/11 24/08/11 -
Price 0.575 0.64 0.52 0.48 0.50 0.56 0.43 -
P/RPS 0.83 1.03 0.72 0.87 0.76 0.97 0.73 8.89%
P/EPS -57.72 382.70 4.65 61.25 423.16 430.77 14.83 -
EY -1.73 0.26 21.48 1.63 0.24 0.23 6.74 -
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.24 0.23 0.24 0.27 0.21 15.22%

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