[OCNCASH] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.73%
YoY- 988.39%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 74,304 81,616 69,624 58,708 55,780 56,192 61,860 3.09%
PBT 3,360 10,696 8,904 5,248 584 5,028 4,668 -5.32%
Tax 1,320 -1,800 -1,740 -1,268 -1,032 -1,280 -1,428 -
NP 4,680 8,896 7,164 3,980 -448 3,748 3,240 6.31%
-
NP to SH 4,680 8,896 7,164 3,980 -448 3,748 3,240 6.31%
-
Tax Rate -39.29% 16.83% 19.54% 24.16% 176.71% 25.46% 30.59% -
Total Cost 69,624 72,720 62,460 54,728 56,228 52,444 58,620 2.90%
-
Net Worth 66,721 60,343 51,267 44,845 41,834 41,205 39,757 9.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 66,721 60,343 51,267 44,845 41,834 41,205 39,757 9.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,095 224,999 -0.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.30% 10.90% 10.29% 6.78% -0.80% 6.67% 5.24% -
ROE 7.01% 14.74% 13.97% 8.87% -1.07% 9.10% 8.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.32 36.60 31.22 26.33 25.01 25.19 27.49 3.25%
EPS 2.08 4.00 3.20 1.80 -0.20 1.68 1.44 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.2706 0.2299 0.2011 0.1876 0.1847 0.1767 9.16%
Adjusted Per Share Value based on latest NOSH - 223,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.51 31.31 26.71 22.52 21.40 21.56 23.73 3.10%
EPS 1.80 3.41 2.75 1.53 -0.17 1.44 1.24 6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2315 0.1967 0.1721 0.1605 0.1581 0.1525 9.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.39 0.355 0.30 0.115 0.14 0.10 0.10 -
P/RPS 1.17 0.97 0.96 0.44 0.56 0.40 0.36 21.68%
P/EPS 18.58 8.90 9.34 6.44 -69.69 5.95 6.94 17.81%
EY 5.38 11.24 10.71 15.52 -1.43 16.80 14.40 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.31 1.30 0.57 0.75 0.54 0.57 14.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 28/05/14 27/05/13 31/05/12 27/05/11 26/05/10 -
Price 0.405 0.38 0.275 0.13 0.11 0.105 0.08 -
P/RPS 1.22 1.04 0.88 0.49 0.44 0.42 0.29 27.02%
P/EPS 19.30 9.53 8.56 7.28 -54.75 6.25 5.56 23.02%
EY 5.18 10.50 11.68 13.73 -1.83 16.00 18.00 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.40 1.20 0.65 0.59 0.57 0.45 20.07%

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