[OCB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[OCB] OCB BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 264.33%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,726 62,691 72,138 69,387 71,724 63,929 74,595 -10.88%
PBT -109 2,080 2,503 2,311 -1,620 587 12,750 -
Tax 144 -710 -967 -625 594 -415 -1,260 -
NP 35 1,370 1,536 1,686 -1,026 172 11,490 -97.87%
-
NP to SH 35 1,370 1,536 1,686 -1,026 172 11,490 -97.87%
-
Tax Rate - 34.13% 38.63% 27.04% - 70.70% 9.88% -
Total Cost 62,691 61,321 70,602 67,701 72,750 63,757 63,105 -0.43%
-
Net Worth 209,950 226,270 227,298 225,241 224,540 225,241 224,213 -4.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,425 - - - 1,544 - - -
Div Payout % 4,071.43% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 209,950 226,270 227,298 225,241 224,540 225,241 224,213 -4.27%
NOSH 95,000 102,850 102,850 102,850 102,999 102,850 102,850 -5.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.06% 2.19% 2.13% 2.43% -1.43% 0.27% 15.40% -
ROE 0.02% 0.61% 0.68% 0.75% -0.46% 0.08% 5.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.03 60.95 70.14 67.46 69.63 62.16 72.53 -6.05%
EPS 0.03 1.33 1.49 1.64 -0.99 0.17 11.17 -98.04%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.21 2.20 2.21 2.19 2.18 2.19 2.18 0.91%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.95 60.92 70.10 67.42 69.69 62.12 72.48 -10.88%
EPS 0.03 1.33 1.49 1.64 -1.00 0.17 11.16 -98.04%
DPS 1.38 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.0401 2.1987 2.2087 2.1887 2.1819 2.1887 2.1787 -4.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.64 0.58 0.67 0.53 0.60 0.61 0.54 -
P/RPS 0.97 0.95 0.96 0.79 0.86 0.98 0.74 19.71%
P/EPS 1,737.14 43.54 44.86 32.33 -60.23 364.76 4.83 4903.45%
EY 0.06 2.30 2.23 3.09 -1.66 0.27 20.69 -97.94%
DY 2.34 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.29 0.26 0.30 0.24 0.28 0.28 0.25 10.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 29/08/13 28/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.63 0.62 0.57 0.57 0.575 0.64 0.52 -
P/RPS 0.95 1.02 0.81 0.84 0.83 1.03 0.72 20.23%
P/EPS 1,710.00 46.55 38.17 34.77 -57.72 382.70 4.65 4977.95%
EY 0.06 2.15 2.62 2.88 -1.73 0.26 21.48 -97.99%
DY 2.38 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.26 0.26 0.29 0.24 13.40%

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