[OCB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[OCB] OCB BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -861.64%
YoY- -529.86%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 257,870 250,597 261,590 271,917 285,119 299,369 295,774 -8.72%
PBT -19,756 -22,625 -19,542 -18,559 7,144 9,747 9,989 -
Tax -1,856 -1,484 -2,340 -2,904 -4,326 -4,154 -4,280 -42.67%
NP -21,612 -24,109 -21,882 -21,463 2,818 5,593 5,709 -
-
NP to SH -21,612 -24,109 -21,882 -21,463 2,818 5,593 5,710 -
-
Tax Rate - - - - 60.55% 42.62% 42.85% -
Total Cost 279,482 274,706 283,472 293,380 282,301 293,776 290,065 -2.44%
-
Net Worth 218,582 217,551 218,582 218,041 239,640 241,697 241,697 -6.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - 1,028 1,028 1,028 -
Div Payout % - - - - 36.50% 18.39% 18.01% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 218,582 217,551 218,582 218,041 239,640 241,697 241,697 -6.47%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.38% -9.62% -8.36% -7.89% 0.99% 1.87% 1.93% -
ROE -9.89% -11.08% -10.01% -9.84% 1.18% 2.31% 2.36% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 250.10 243.05 253.71 264.38 277.22 291.07 287.58 -8.88%
EPS -20.96 -23.38 -21.22 -20.87 2.74 5.44 5.55 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 2.12 2.11 2.12 2.12 2.33 2.35 2.35 -6.63%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 250.57 243.51 254.19 264.22 277.05 290.90 287.41 -8.73%
EPS -21.00 -23.43 -21.26 -20.86 2.74 5.43 5.55 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 2.124 2.114 2.124 2.1187 2.3286 2.3486 2.3486 -6.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.55 0.565 0.62 0.715 0.75 0.73 -
P/RPS 0.15 0.23 0.22 0.23 0.26 0.26 0.25 -28.84%
P/EPS -1.84 -2.35 -2.66 -2.97 26.10 13.79 13.15 -
EY -54.44 -42.51 -37.56 -33.66 3.83 7.25 7.61 -
DY 0.00 0.00 0.00 0.00 1.40 1.33 1.37 -
P/NAPS 0.18 0.26 0.27 0.29 0.31 0.32 0.31 -30.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 22/05/18 26/02/18 28/11/17 29/08/17 23/05/17 -
Price 0.35 0.455 0.575 0.585 0.67 0.74 0.84 -
P/RPS 0.14 0.19 0.23 0.22 0.24 0.25 0.29 -38.43%
P/EPS -1.67 -1.95 -2.71 -2.80 24.45 13.61 15.13 -
EY -59.89 -51.39 -36.91 -35.67 4.09 7.35 6.61 -
DY 0.00 0.00 0.00 0.00 1.49 1.35 1.19 -
P/NAPS 0.17 0.22 0.27 0.28 0.29 0.31 0.36 -39.33%

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