[OCNCASH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 84.23%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 82,300 73,326 65,840 57,730 56,260 55,402 52,312 7.84%
PBT 10,914 6,118 7,196 4,326 3,500 3,160 3,769 19.37%
Tax -1,466 -1,966 -1,880 -1,788 -1,377 -1,337 -1,012 6.36%
NP 9,448 4,152 5,316 2,538 2,122 1,822 2,757 22.77%
-
NP to SH 9,448 4,152 5,316 2,538 2,122 1,822 2,757 22.77%
-
Tax Rate 13.43% 32.13% 26.13% 41.33% 39.34% 42.31% 26.85% -
Total Cost 72,852 69,174 60,524 55,192 54,137 53,580 49,554 6.63%
-
Net Worth 65,718 57,333 47,744 43,841 42,176 40,449 34,422 11.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 65,718 57,333 47,744 43,841 42,176 40,449 34,422 11.37%
NOSH 223,000 223,000 223,000 223,000 224,225 224,098 222,365 0.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.48% 5.66% 8.07% 4.40% 3.77% 3.29% 5.27% -
ROE 14.38% 7.24% 11.13% 5.79% 5.03% 4.51% 8.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.91 32.88 29.52 25.89 25.09 24.72 23.53 7.78%
EPS 4.24 1.87 2.39 1.13 0.95 0.81 1.24 22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2947 0.2571 0.2141 0.1966 0.1881 0.1805 0.1548 11.32%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.58 28.13 25.26 22.15 21.59 21.26 20.07 7.84%
EPS 3.62 1.59 2.04 0.97 0.81 0.70 1.06 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.22 0.1832 0.1682 0.1618 0.1552 0.1321 11.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.35 0.345 0.135 0.14 0.12 0.08 0.12 -
P/RPS 0.95 1.05 0.46 0.54 0.48 0.32 0.51 10.91%
P/EPS 8.26 18.53 5.66 12.30 12.68 9.84 9.68 -2.60%
EY 12.11 5.40 17.66 8.13 7.89 10.17 10.33 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.63 0.71 0.64 0.44 0.78 7.29%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 28/11/12 24/11/11 16/11/10 20/11/09 -
Price 0.42 0.385 0.17 0.12 0.08 0.08 0.12 -
P/RPS 1.14 1.17 0.58 0.46 0.32 0.32 0.51 14.33%
P/EPS 9.91 20.68 7.13 10.54 8.45 9.84 9.68 0.39%
EY 10.09 4.84 14.02 9.49 11.83 10.17 10.33 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 0.79 0.61 0.43 0.44 0.78 10.62%

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