[OCNCASH] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.75%
YoY- -51.38%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 68,581 58,874 58,057 55,802 54,707 49,578 32,112 13.46%
PBT 7,786 4,364 3,515 3,212 4,526 736 -1,493 -
Tax -1,283 -1,741 -1,368 -1,403 -805 -264 396 -
NP 6,503 2,623 2,147 1,809 3,721 472 -1,097 -
-
NP to SH 6,503 2,623 2,147 1,809 3,721 472 -1,097 -
-
Tax Rate 16.48% 39.89% 38.92% 43.68% 17.79% 35.87% - -
Total Cost 62,078 56,251 55,910 53,993 50,986 49,106 33,209 10.97%
-
Net Worth 49,238 43,701 41,925 40,260 38,806 32,702 32,104 7.38%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 49,238 43,701 41,925 40,260 38,806 32,702 32,104 7.38%
NOSH 223,000 222,288 222,653 223,048 222,517 224,761 223,877 -0.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.48% 4.46% 3.70% 3.24% 6.80% 0.95% -3.42% -
ROE 13.21% 6.00% 5.12% 4.49% 9.59% 1.44% -3.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.75 26.49 26.08 25.02 24.59 22.06 14.34 13.54%
EPS 2.92 1.18 0.96 0.81 1.47 0.21 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.1966 0.1883 0.1805 0.1744 0.1455 0.1434 7.45%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 26.31 22.59 22.28 21.41 20.99 19.02 12.32 13.46%
EPS 2.50 1.01 0.82 0.69 1.43 0.18 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1889 0.1677 0.1609 0.1545 0.1489 0.1255 0.1232 7.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.155 0.11 0.09 0.07 0.08 0.12 0.10 -
P/RPS 0.50 0.42 0.35 0.28 0.33 0.54 0.70 -5.44%
P/EPS 5.32 9.32 9.33 8.63 4.78 57.14 -20.41 -
EY 18.81 10.73 10.71 11.59 20.90 1.75 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.48 0.39 0.46 0.82 0.70 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 09/03/12 25/02/11 25/02/10 24/02/09 29/02/08 -
Price 0.24 0.13 0.14 0.105 0.14 0.07 0.10 -
P/RPS 0.78 0.49 0.54 0.42 0.57 0.32 0.70 1.81%
P/EPS 8.23 11.02 14.52 12.95 8.37 33.33 -20.41 -
EY 12.15 9.08 6.89 7.72 11.94 3.00 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.66 0.74 0.58 0.80 0.48 0.70 7.65%

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