[OCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[OCB] OCB BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.83%
YoY- -1133.12%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 563,181 608,360 660,353 710,849 695,846 719,697 648,062 -8.91%
PBT 3,703 -3,428 -6,511 -7,779 -8,732 -200 4,653 -14.08%
Tax -4,715 -934 -154 -242 -158 -4,381 -4,879 -2.24%
NP -1,012 -4,362 -6,665 -8,021 -8,890 -4,581 -226 170.93%
-
NP to SH -904 -4,877 -6,801 -8,141 -8,465 -3,952 -289 113.44%
-
Tax Rate 127.33% - - - - - 104.86% -
Total Cost 564,193 612,722 667,018 718,870 704,736 724,278 648,288 -8.82%
-
Net Worth 211,219 213,612 214,842 213,426 213,148 217,746 225,210 -4.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 1,886 1,886 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 211,219 213,612 214,842 213,426 213,148 217,746 225,210 -4.17%
NOSH 103,033 103,194 102,795 102,608 102,970 102,710 103,783 -0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.18% -0.72% -1.01% -1.13% -1.28% -0.64% -0.03% -
ROE -0.43% -2.28% -3.17% -3.81% -3.97% -1.81% -0.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 546.60 589.53 642.39 692.78 675.77 700.70 624.43 -8.47%
EPS -0.88 -4.73 -6.62 -7.93 -8.22 -3.85 -0.28 114.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.84 1.85 -
NAPS 2.05 2.07 2.09 2.08 2.07 2.12 2.17 -3.71%
Adjusted Per Share Value based on latest NOSH - 102,608
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 547.58 591.50 642.05 691.15 676.56 699.75 630.10 -8.91%
EPS -0.88 -4.74 -6.61 -7.92 -8.23 -3.84 -0.28 114.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 1.83 -
NAPS 2.0537 2.0769 2.0889 2.0751 2.0724 2.1171 2.1897 -4.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.51 0.58 0.58 0.55 0.60 0.58 -
P/RPS 0.11 0.09 0.09 0.08 0.08 0.09 0.09 14.27%
P/EPS -68.39 -10.79 -8.77 -7.31 -6.69 -15.59 -208.29 -52.30%
EY -1.46 -9.27 -11.41 -13.68 -14.95 -6.41 -0.48 109.50%
DY 0.00 0.00 0.00 0.00 0.00 3.06 3.19 -
P/NAPS 0.29 0.25 0.28 0.28 0.27 0.28 0.27 4.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 27/05/09 25/02/09 26/11/08 25/08/08 -
Price 0.55 0.58 0.60 0.53 0.53 0.48 0.60 -
P/RPS 0.10 0.10 0.09 0.08 0.08 0.07 0.10 0.00%
P/EPS -62.69 -12.27 -9.07 -6.68 -6.45 -12.48 -215.47 -55.99%
EY -1.60 -8.15 -11.03 -14.97 -15.51 -8.02 -0.46 129.04%
DY 0.00 0.00 0.00 0.00 0.00 3.83 3.08 -
P/NAPS 0.27 0.28 0.29 0.25 0.26 0.23 0.28 -2.38%

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