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

Stock
[OCB] OCB BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1698.91%
YoY- 194.42%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB'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 258,255 243,944 244,098 255,514 324,453 377,514 415,185 -27.15%
PBT 15,506 6,806 7,587 20,745 483 -3,410 -3,573 -
Tax -2,954 -2,736 -2,683 -3,342 -3,546 -3,320 -3,611 -12.54%
NP 12,552 4,070 4,904 17,403 -3,063 -6,730 -7,184 -
-
NP to SH 12,552 4,040 4,904 14,710 -920 -4,453 -4,805 -
-
Tax Rate 19.05% 40.20% 35.36% 16.11% 734.16% - - -
Total Cost 245,703 239,874 239,194 238,111 327,516 384,244 422,369 -30.33%
-
Net Worth 224,213 212,899 212,694 212,338 211,540 209,265 207,733 5.22%
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 224,213 212,899 212,694 212,338 211,540 209,265 207,733 5.22%
NOSH 102,850 102,850 102,850 103,076 102,689 103,086 102,838 0.00%
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 4.86% 1.67% 2.01% 6.81% -0.94% -1.78% -1.73% -
ROE 5.60% 1.90% 2.31% 6.93% -0.43% -2.13% -2.31% -
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 251.10 237.18 236.41 247.89 315.95 366.21 403.73 -27.15%
EPS 12.20 3.93 4.75 14.27 -0.90 -4.32 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.07 2.06 2.06 2.06 2.03 2.02 5.21%
Adjusted Per Share Value based on latest NOSH - 103,076
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 251.10 237.18 237.33 248.43 315.46 367.05 403.68 -27.15%
EPS 12.20 3.93 4.77 14.30 -0.89 -4.33 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.07 2.068 2.0645 2.0568 2.0347 2.0198 5.22%
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 0.54 0.51 0.55 0.53 0.45 0.52 0.52 -
P/RPS 0.22 0.22 0.23 0.21 0.14 0.14 0.13 42.05%
P/EPS 4.42 12.98 11.58 3.71 -50.23 -12.04 -11.13 -
EY 22.60 7.70 8.64 26.93 -1.99 -8.31 -8.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.27 0.26 0.22 0.26 0.26 -2.58%
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 30/05/12 27/02/12 22/11/11 24/08/11 26/05/11 23/02/11 -
Price 0.52 0.48 0.50 0.56 0.43 0.48 0.53 -
P/RPS 0.21 0.20 0.21 0.23 0.14 0.13 0.13 37.71%
P/EPS 4.26 12.22 10.53 3.92 -48.00 -11.11 -11.34 -
EY 23.47 8.18 9.50 25.48 -2.08 -9.00 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.27 0.21 0.24 0.26 -5.20%

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