[OCNCASH] YoY Cumulative 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- 176.34%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,725 54,995 49,380 43,298 42,195 41,552 39,234 7.84%
PBT 8,186 4,589 5,397 3,245 2,625 2,370 2,827 19.37%
Tax -1,100 -1,475 -1,410 -1,341 -1,033 -1,003 -759 6.37%
NP 7,086 3,114 3,987 1,904 1,592 1,367 2,068 22.77%
-
NP to SH 7,086 3,114 3,987 1,904 1,592 1,367 2,068 22.77%
-
Tax Rate 13.44% 32.14% 26.13% 41.33% 39.35% 42.32% 26.85% -
Total Cost 54,639 51,881 45,393 41,394 40,603 40,185 37,166 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 10.78% 5.43% 8.35% 4.34% 3.77% 3.38% 6.01% -
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 27.68 24.66 22.14 19.42 18.82 18.54 17.64 7.79%
EPS 3.18 1.40 1.79 0.85 0.71 0.61 0.93 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 23.68 21.10 18.95 16.61 16.19 15.94 15.05 7.84%
EPS 2.72 1.19 1.53 0.73 0.61 0.52 0.79 22.87%
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 1.26 1.40 0.61 0.72 0.64 0.43 0.68 10.82%
P/EPS 11.01 24.71 7.55 16.40 16.90 13.11 12.90 -2.60%
EY 9.08 4.05 13.24 6.10 5.92 7.63 7.75 2.67%
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 1.52 1.56 0.77 0.62 0.43 0.43 0.68 14.33%
P/EPS 13.22 27.57 9.51 14.05 11.27 13.11 12.90 0.40%
EY 7.57 3.63 10.52 7.12 8.88 7.63 7.75 -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