[OCB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[OCB] OCB BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 69.16%
YoY- -431.53%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,514 324,453 377,514 415,185 460,693 466,189 478,109 -34.11%
PBT 20,745 483 -3,410 -3,573 -16,880 2,778 4,151 192.02%
Tax -3,342 -3,546 -3,320 -3,611 -4,060 -4,777 -4,681 -20.10%
NP 17,403 -3,063 -6,730 -7,184 -20,940 -1,999 -530 -
-
NP to SH 14,710 -920 -4,453 -4,805 -15,579 -1,569 -58 -
-
Tax Rate 16.11% 734.16% - - - 171.96% 112.77% -
Total Cost 238,111 327,516 384,244 422,369 481,633 468,188 478,639 -37.18%
-
Net Worth 212,338 211,540 209,265 207,733 197,427 212,749 214,174 -0.57%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 212,338 211,540 209,265 207,733 197,427 212,749 214,174 -0.57%
NOSH 103,076 102,689 103,086 102,838 102,826 102,777 102,968 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.81% -0.94% -1.78% -1.73% -4.55% -0.43% -0.11% -
ROE 6.93% -0.43% -2.13% -2.31% -7.89% -0.74% -0.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 247.89 315.95 366.21 403.73 448.03 453.59 464.32 -34.16%
EPS 14.27 -0.90 -4.32 -4.67 -15.15 -1.53 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.03 2.02 1.92 2.07 2.08 -0.64%
Adjusted Per Share Value based on latest NOSH - 102,838
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 248.43 315.46 367.05 403.68 447.93 453.27 464.86 -34.12%
EPS 14.30 -0.89 -4.33 -4.67 -15.15 -1.53 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0645 2.0568 2.0347 2.0198 1.9196 2.0685 2.0824 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.45 0.52 0.52 0.63 0.58 0.53 -
P/RPS 0.21 0.14 0.14 0.13 0.14 0.13 0.11 53.83%
P/EPS 3.71 -50.23 -12.04 -11.13 -4.16 -37.99 -940.92 -
EY 26.93 -1.99 -8.31 -8.99 -24.05 -2.63 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.26 0.26 0.33 0.28 0.25 2.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 26/05/11 23/02/11 29/11/10 25/08/10 26/05/10 -
Price 0.56 0.43 0.48 0.53 0.62 0.65 0.57 -
P/RPS 0.23 0.14 0.13 0.13 0.14 0.14 0.12 54.23%
P/EPS 3.92 -48.00 -11.11 -11.34 -4.09 -42.58 -1,011.93 -
EY 25.48 -2.08 -9.00 -8.82 -24.44 -2.35 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.26 0.32 0.31 0.27 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