[OCNCASH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.36%
YoY- 543.78%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,730 56,260 55,402 52,312 47,660 30,782 33,476 9.49%
PBT 4,326 3,500 3,160 3,769 436 -1,954 -837 -
Tax -1,788 -1,377 -1,337 -1,012 -1,057 -577 9 -
NP 2,538 2,122 1,822 2,757 -621 -2,532 -828 -
-
NP to SH 2,538 2,122 1,822 2,757 -621 -2,532 -828 -
-
Tax Rate 41.33% 39.34% 42.31% 26.85% 242.43% - - -
Total Cost 55,192 54,137 53,580 49,554 48,281 33,314 34,304 8.24%
-
Net Worth 43,841 42,176 40,449 34,422 31,355 31,232 32,779 4.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,841 42,176 40,449 34,422 31,355 31,232 32,779 4.96%
NOSH 223,000 224,225 224,098 222,365 221,904 223,411 221,785 0.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.40% 3.77% 3.29% 5.27% -1.30% -8.23% -2.47% -
ROE 5.79% 5.03% 4.51% 8.01% -1.98% -8.11% -2.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.89 25.09 24.72 23.53 21.48 13.78 15.09 9.40%
EPS 1.13 0.95 0.81 1.24 -0.28 -1.13 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1881 0.1805 0.1548 0.1413 0.1398 0.1478 4.86%
Adjusted Per Share Value based on latest NOSH - 220,980
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.15 21.59 21.26 20.07 18.29 11.81 12.84 9.50%
EPS 0.97 0.81 0.70 1.06 -0.24 -0.97 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1618 0.1552 0.1321 0.1203 0.1198 0.1258 4.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.12 0.08 0.12 0.07 0.10 0.18 -
P/RPS 0.54 0.48 0.32 0.51 0.33 0.73 1.19 -12.32%
P/EPS 12.30 12.68 9.84 9.68 -25.00 -8.82 -48.21 -
EY 8.13 7.89 10.17 10.33 -4.00 -11.33 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.44 0.78 0.50 0.72 1.22 -8.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 16/11/10 20/11/09 20/11/08 20/11/07 24/11/06 -
Price 0.12 0.08 0.08 0.12 0.06 0.11 0.17 -
P/RPS 0.46 0.32 0.32 0.51 0.28 0.80 1.13 -13.89%
P/EPS 10.54 8.45 9.84 9.68 -21.43 -9.71 -45.54 -
EY 9.49 11.83 10.17 10.33 -4.67 -10.30 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.44 0.78 0.42 0.79 1.15 -10.01%

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