[OCNCASH] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -120.87%
YoY- -111.95%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 81,616 69,624 58,708 55,780 56,192 61,860 47,532 9.42%
PBT 10,696 8,904 5,248 584 5,028 4,668 828 53.14%
Tax -1,800 -1,740 -1,268 -1,032 -1,280 -1,428 -784 14.85%
NP 8,896 7,164 3,980 -448 3,748 3,240 44 142.16%
-
NP to SH 8,896 7,164 3,980 -448 3,748 3,240 44 142.16%
-
Tax Rate 16.83% 19.54% 24.16% 176.71% 25.46% 30.59% 94.69% -
Total Cost 72,720 62,460 54,728 56,228 52,444 58,620 47,488 7.35%
-
Net Worth 60,343 51,267 44,845 41,834 41,205 39,757 32,702 10.74%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 60,343 51,267 44,845 41,834 41,205 39,757 32,702 10.74%
NOSH 223,000 223,000 223,000 223,000 223,095 224,999 224,761 -0.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.90% 10.29% 6.78% -0.80% 6.67% 5.24% 0.09% -
ROE 14.74% 13.97% 8.87% -1.07% 9.10% 8.15% 0.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.60 31.22 26.33 25.01 25.19 27.49 21.15 9.56%
EPS 4.00 3.20 1.80 -0.20 1.68 1.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.2299 0.2011 0.1876 0.1847 0.1767 0.1455 10.88%
Adjusted Per Share Value based on latest NOSH - 223,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.31 26.71 22.52 21.40 21.56 23.73 18.24 9.41%
EPS 3.41 2.75 1.53 -0.17 1.44 1.24 0.02 135.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.1967 0.1721 0.1605 0.1581 0.1525 0.1255 10.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.355 0.30 0.115 0.14 0.10 0.10 0.07 -
P/RPS 0.97 0.96 0.44 0.56 0.40 0.36 0.33 19.67%
P/EPS 8.90 9.34 6.44 -69.69 5.95 6.94 357.58 -45.95%
EY 11.24 10.71 15.52 -1.43 16.80 14.40 0.28 84.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.30 0.57 0.75 0.54 0.57 0.48 18.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 27/05/13 31/05/12 27/05/11 26/05/10 28/05/09 -
Price 0.38 0.275 0.13 0.11 0.105 0.08 0.11 -
P/RPS 1.04 0.88 0.49 0.44 0.42 0.29 0.52 12.24%
P/EPS 9.53 8.56 7.28 -54.75 6.25 5.56 561.90 -49.29%
EY 10.50 11.68 13.73 -1.83 16.00 18.00 0.18 96.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.20 0.65 0.59 0.57 0.45 0.76 10.71%

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