[OCB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4802.86%
YoY- 1.78%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 87,585 67,683 67,798 59,880 62,726 62,691 72,138 13.76%
PBT 4,883 1,242 2,159 2,429 -109 2,080 2,503 55.93%
Tax -1,471 -717 -667 -713 144 -710 -967 32.16%
NP 3,412 525 1,492 1,716 35 1,370 1,536 69.99%
-
NP to SH 3,414 525 1,492 1,716 35 1,370 1,536 70.06%
-
Tax Rate 30.12% 57.73% 30.89% 29.35% - 34.13% 38.63% -
Total Cost 84,173 67,158 66,306 58,164 62,691 61,321 70,602 12.39%
-
Net Worth 232,448 229,355 228,327 228,327 209,950 226,270 227,298 1.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,057 - - - 1,425 - - -
Div Payout % 60.25% - - - 4,071.43% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 232,448 229,355 228,327 228,327 209,950 226,270 227,298 1.50%
NOSH 102,853 102,850 102,850 102,850 95,000 102,850 102,850 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.90% 0.78% 2.20% 2.87% 0.06% 2.19% 2.13% -
ROE 1.47% 0.23% 0.65% 0.75% 0.02% 0.61% 0.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.16 65.81 65.92 58.22 66.03 60.95 70.14 13.76%
EPS 3.32 0.51 1.45 1.67 0.03 1.33 1.49 70.34%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.26 2.23 2.22 2.22 2.21 2.20 2.21 1.49%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.11 65.77 65.88 58.19 60.95 60.92 70.10 13.76%
EPS 3.32 0.51 1.45 1.67 0.03 1.33 1.49 70.34%
DPS 2.00 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 2.2587 2.2287 2.2187 2.2187 2.0401 2.1987 2.2087 1.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.685 0.865 1.00 0.635 0.64 0.58 0.67 -
P/RPS 0.80 1.31 1.52 1.09 0.97 0.95 0.96 -11.41%
P/EPS 20.64 169.46 68.93 38.06 1,737.14 43.54 44.86 -40.31%
EY 4.85 0.59 1.45 2.63 0.06 2.30 2.23 67.62%
DY 2.92 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.30 0.39 0.45 0.29 0.29 0.26 0.30 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 25/08/14 26/05/14 24/02/14 28/11/13 29/08/13 -
Price 0.74 0.72 0.87 0.68 0.63 0.62 0.57 -
P/RPS 0.87 1.09 1.32 1.17 0.95 1.02 0.81 4.86%
P/EPS 22.29 141.05 59.97 40.76 1,710.00 46.55 38.17 -30.06%
EY 4.49 0.71 1.67 2.45 0.06 2.15 2.62 43.06%
DY 2.70 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.33 0.32 0.39 0.31 0.29 0.28 0.26 17.17%

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