[OCNCASH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.47%
YoY- 319.27%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,707 53,068 52,096 50,529 49,578 44,644 39,786 23.58%
PBT 4,527 3,237 2,118 1,082 736 299 429 379.03%
Tax -1,255 -230 -223 -183 -264 36 81 -
NP 3,272 3,007 1,895 899 472 335 510 244.10%
-
NP to SH 3,272 3,007 1,895 899 472 335 510 244.10%
-
Tax Rate 27.72% 7.11% 10.53% 16.91% 35.87% -12.04% -18.88% -
Total Cost 51,435 50,061 50,201 49,630 49,106 44,309 39,276 19.63%
-
Net Worth 39,899 34,207 33,183 32,495 32,495 21,194 30,593 19.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 39,899 34,207 33,183 32,495 32,495 21,194 30,593 19.31%
NOSH 222,777 220,980 221,666 223,333 223,333 150,000 216,666 1.86%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.98% 5.67% 3.64% 1.78% 0.95% 0.75% 1.28% -
ROE 8.20% 8.79% 5.71% 2.77% 1.45% 1.58% 1.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.56 24.01 23.50 22.62 22.20 29.76 18.36 21.34%
EPS 1.47 1.36 0.85 0.40 0.21 0.22 0.24 233.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1548 0.1497 0.1455 0.1455 0.1413 0.1412 17.12%
Adjusted Per Share Value based on latest NOSH - 223,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.99 20.36 19.99 19.39 19.02 17.13 15.27 23.55%
EPS 1.26 1.15 0.73 0.34 0.18 0.13 0.20 239.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1312 0.1273 0.1247 0.1247 0.0813 0.1174 19.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.12 0.11 0.07 0.12 0.07 0.10 -
P/RPS 0.33 0.50 0.47 0.31 0.54 0.24 0.54 -27.92%
P/EPS 5.45 8.82 12.87 17.39 56.78 31.34 42.48 -74.46%
EY 18.36 11.34 7.77 5.75 1.76 3.19 2.35 292.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.73 0.48 0.82 0.50 0.71 -26.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 18/08/09 28/05/09 24/02/09 20/11/08 18/08/08 -
Price 0.14 0.12 0.09 0.11 0.07 0.06 0.10 -
P/RPS 0.57 0.50 0.38 0.49 0.32 0.20 0.54 3.66%
P/EPS 9.53 8.82 10.53 27.33 33.12 26.87 42.48 -62.97%
EY 10.49 11.34 9.50 3.66 3.02 3.72 2.35 170.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.60 0.76 0.48 0.42 0.71 6.45%

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