[OCB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[OCB] OCB BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -65.33%
YoY- -89.65%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 695,846 719,697 648,062 562,674 468,287 316,932 245,332 99.74%
PBT -8,732 -200 4,653 6,865 9,398 9,448 11,101 -
Tax -158 -4,381 -4,879 -5,689 -6,330 -5,831 -5,716 -90.75%
NP -8,890 -4,581 -226 1,176 3,068 3,617 5,385 -
-
NP to SH -8,465 -3,952 -289 788 2,273 2,856 4,786 -
-
Tax Rate - - 104.86% 82.87% 67.35% 61.72% 51.49% -
Total Cost 704,736 724,278 648,288 561,498 465,219 313,315 239,947 104.41%
-
Net Worth 213,148 217,746 225,210 229,400 221,339 229,808 226,517 -3.95%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,886 1,886 1,886 1,886 1,877 1,877 -
Div Payout % - 0.00% 0.00% 239.47% 83.02% 65.74% 39.23% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,148 217,746 225,210 229,400 221,339 229,808 226,517 -3.95%
NOSH 102,970 102,710 103,783 105,714 101,999 105,416 103,432 -0.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -1.28% -0.64% -0.03% 0.21% 0.66% 1.14% 2.19% -
ROE -3.97% -1.81% -0.13% 0.34% 1.03% 1.24% 2.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 675.77 700.70 624.43 532.26 459.10 300.65 237.19 100.33%
EPS -8.22 -3.85 -0.28 0.75 2.23 2.71 4.63 -
DPS 0.00 1.84 1.85 1.78 1.85 1.78 1.83 -
NAPS 2.07 2.12 2.17 2.17 2.17 2.18 2.19 -3.67%
Adjusted Per Share Value based on latest NOSH - 105,714
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 676.16 699.34 629.73 546.76 455.04 307.97 238.39 99.74%
EPS -8.23 -3.84 -0.28 0.77 2.21 2.78 4.65 -
DPS 0.00 1.83 1.83 1.83 1.83 1.82 1.82 -
NAPS 2.0712 2.1159 2.1884 2.2291 2.1508 2.2331 2.2011 -3.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.60 0.58 0.61 0.63 0.63 0.75 -
P/RPS 0.08 0.09 0.09 0.11 0.14 0.21 0.32 -60.14%
P/EPS -6.69 -15.59 -208.29 81.83 28.27 23.25 16.21 -
EY -14.95 -6.41 -0.48 1.22 3.54 4.30 6.17 -
DY 0.00 3.06 3.19 2.93 2.94 2.83 2.44 -
P/NAPS 0.27 0.28 0.27 0.28 0.29 0.29 0.34 -14.18%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 25/08/08 28/05/08 29/02/08 27/11/07 28/08/07 -
Price 0.53 0.48 0.60 0.60 0.52 0.65 0.67 -
P/RPS 0.08 0.07 0.10 0.11 0.11 0.22 0.28 -56.45%
P/EPS -6.45 -12.48 -215.47 80.49 23.33 23.99 14.48 -
EY -15.51 -8.02 -0.46 1.24 4.29 4.17 6.91 -
DY 0.00 3.83 3.08 2.97 3.56 2.74 2.73 -
P/NAPS 0.26 0.23 0.28 0.28 0.24 0.30 0.31 -11.01%

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