[OCNCASH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.75%
YoY- -22.81%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 58,939 57,954 58,057 56,445 52,764 54,380 55,797 3.72%
PBT 3,271 2,446 3,557 3,467 2,801 3,394 3,304 -0.66%
Tax -1,457 -1,306 -1,368 -1,413 -1,352 -1,347 -1,384 3.48%
NP 1,814 1,140 2,189 2,054 1,449 2,047 1,920 -3.71%
-
NP to SH 1,814 1,140 2,189 2,054 1,449 2,047 1,920 -3.71%
-
Tax Rate 44.54% 53.39% 38.46% 40.76% 48.27% 39.69% 41.89% -
Total Cost 57,125 56,814 55,868 54,391 51,315 52,333 53,877 3.98%
-
Net Worth 42,659 41,834 42,035 41,381 39,264 41,205 39,754 4.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 42,659 41,834 42,035 41,381 39,264 41,205 39,754 4.81%
NOSH 223,000 223,000 223,000 220,000 211,666 223,095 220,000 0.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.08% 1.97% 3.77% 3.64% 2.75% 3.76% 3.44% -
ROE 4.25% 2.73% 5.21% 4.96% 3.69% 4.97% 4.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.43 25.99 26.03 25.66 24.93 24.38 25.36 2.79%
EPS 0.81 0.51 0.98 0.93 0.68 0.92 0.87 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1876 0.1885 0.1881 0.1855 0.1847 0.1807 3.87%
Adjusted Per Share Value based on latest NOSH - 220,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.61 22.24 22.28 21.66 20.24 20.86 21.41 3.70%
EPS 0.70 0.44 0.84 0.79 0.56 0.79 0.74 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1605 0.1613 0.1588 0.1506 0.1581 0.1525 4.84%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.14 0.09 0.12 0.10 0.10 0.07 -
P/RPS 0.38 0.54 0.35 0.47 0.40 0.41 0.28 22.60%
P/EPS 12.29 27.39 9.17 12.85 14.61 10.90 8.02 32.95%
EY 8.13 3.65 10.91 7.78 6.85 9.18 12.47 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 0.48 0.64 0.54 0.54 0.39 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 09/03/12 24/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.11 0.11 0.14 0.08 0.10 0.105 0.105 -
P/RPS 0.42 0.42 0.54 0.31 0.40 0.43 0.41 1.62%
P/EPS 13.52 21.52 14.26 8.57 14.61 11.44 12.03 8.10%
EY 7.40 4.65 7.01 11.67 6.85 8.74 8.31 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.74 0.43 0.54 0.57 0.58 0.00%

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