[OCNCASH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 90.13%
YoY- 109.4%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,253 61,725 54,995 49,380 43,298 42,195 41,552 6.38%
PBT 6,898 8,186 4,589 5,397 3,245 2,625 2,370 19.46%
Tax 34 -1,100 -1,475 -1,410 -1,341 -1,033 -1,003 -
NP 6,932 7,086 3,114 3,987 1,904 1,592 1,367 31.04%
-
NP to SH 6,932 7,086 3,114 3,987 1,904 1,592 1,367 31.04%
-
Tax Rate -0.49% 13.44% 32.14% 26.13% 41.33% 39.35% 42.32% -
Total Cost 53,321 54,639 51,881 45,393 41,394 40,603 40,185 4.82%
-
Net Worth 73,144 65,718 57,333 47,744 43,841 42,176 40,449 10.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 73,144 65,718 57,333 47,744 43,841 42,176 40,449 10.36%
NOSH 223,000 223,000 223,000 223,000 223,000 224,225 224,098 -0.08%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.50% 11.48% 5.66% 8.07% 4.40% 3.77% 3.29% -
ROE 9.48% 10.78% 5.43% 8.35% 4.34% 3.77% 3.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.02 27.68 24.66 22.14 19.42 18.82 18.54 6.47%
EPS 3.11 3.18 1.40 1.79 0.85 0.71 0.61 31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.2947 0.2571 0.2141 0.1966 0.1881 0.1805 10.45%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.12 23.68 21.10 18.95 16.61 16.19 15.94 6.38%
EPS 2.66 2.72 1.19 1.53 0.73 0.61 0.52 31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2521 0.22 0.1832 0.1682 0.1618 0.1552 10.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.41 0.35 0.345 0.135 0.14 0.12 0.08 -
P/RPS 1.52 1.26 1.40 0.61 0.72 0.64 0.43 23.39%
P/EPS 13.19 11.01 24.71 7.55 16.40 16.90 13.11 0.10%
EY 7.58 9.08 4.05 13.24 6.10 5.92 7.63 -0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.34 0.63 0.71 0.64 0.44 18.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 24/11/11 16/11/10 -
Price 0.395 0.42 0.385 0.17 0.12 0.08 0.08 -
P/RPS 1.46 1.52 1.56 0.77 0.62 0.43 0.43 22.57%
P/EPS 12.71 13.22 27.57 9.51 14.05 11.27 13.11 -0.51%
EY 7.87 7.57 3.63 10.52 7.12 8.88 7.63 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.43 1.50 0.79 0.61 0.43 0.44 18.18%

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