[OCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 81.46%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 460,693 466,189 478,109 563,181 608,360 660,353 710,849 -25.09%
PBT -16,880 2,778 4,151 3,703 -3,428 -6,511 -7,779 67.53%
Tax -4,060 -4,777 -4,681 -4,715 -934 -154 -242 554.22%
NP -20,940 -1,999 -530 -1,012 -4,362 -6,665 -8,021 89.48%
-
NP to SH -15,579 -1,569 -58 -904 -4,877 -6,801 -8,141 54.07%
-
Tax Rate - 171.96% 112.77% 127.33% - - - -
Total Cost 481,633 468,188 478,639 564,193 612,722 667,018 718,870 -23.41%
-
Net Worth 197,427 212,749 214,174 211,219 213,612 214,842 213,426 -5.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 197,427 212,749 214,174 211,219 213,612 214,842 213,426 -5.05%
NOSH 102,826 102,777 102,968 103,033 103,194 102,795 102,608 0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.55% -0.43% -0.11% -0.18% -0.72% -1.01% -1.13% -
ROE -7.89% -0.74% -0.03% -0.43% -2.28% -3.17% -3.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 448.03 453.59 464.32 546.60 589.53 642.39 692.78 -25.19%
EPS -15.15 -1.53 -0.06 -0.88 -4.73 -6.62 -7.93 53.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.08 2.05 2.07 2.09 2.08 -5.19%
Adjusted Per Share Value based on latest NOSH - 103,033
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 447.66 453.00 464.58 547.25 591.15 641.67 690.74 -25.09%
EPS -15.14 -1.52 -0.06 -0.88 -4.74 -6.61 -7.91 54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9184 2.0673 2.0812 2.0524 2.0757 2.0877 2.0739 -5.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.58 0.53 0.60 0.51 0.58 0.58 -
P/RPS 0.14 0.13 0.11 0.11 0.09 0.09 0.08 45.17%
P/EPS -4.16 -37.99 -940.92 -68.39 -10.79 -8.77 -7.31 -31.30%
EY -24.05 -2.63 -0.11 -1.46 -9.27 -11.41 -13.68 45.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.25 0.29 0.25 0.28 0.28 11.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 24/08/09 27/05/09 -
Price 0.62 0.65 0.57 0.55 0.58 0.60 0.53 -
P/RPS 0.14 0.14 0.12 0.10 0.10 0.09 0.08 45.17%
P/EPS -4.09 -42.58 -1,011.93 -62.69 -12.27 -9.07 -6.68 -27.87%
EY -24.44 -2.35 -0.10 -1.60 -8.15 -11.03 -14.97 38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.27 0.27 0.28 0.29 0.25 17.87%

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