[OCB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -104.06%
YoY- 98.41%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 195,375 176,524 336,195 438,683 526,169 274,759 130,341 6.97%
PBT 14,714 6,775 -17,543 3,040 -2,264 7,334 12,377 2.92%
Tax -2,246 -1,993 -2,262 -2,917 -2,141 -4,090 -3,610 -7.59%
NP 12,468 4,782 -19,805 123 -4,405 3,244 8,767 6.03%
-
NP to SH 12,468 4,782 -14,779 -58 -3,646 2,579 7,802 8.11%
-
Tax Rate 15.26% 29.42% - 95.95% - 55.77% 29.17% -
Total Cost 182,907 171,742 356,000 438,560 530,574 271,515 121,574 7.03%
-
Net Worth 225,241 211,847 197,464 200,099 218,348 223,992 222,326 0.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 225,241 211,847 197,464 200,099 218,348 223,992 222,326 0.21%
NOSH 102,850 102,838 102,846 96,666 102,994 102,749 102,928 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.38% 2.71% -5.89% 0.03% -0.84% 1.18% 6.73% -
ROE 5.54% 2.26% -7.48% -0.03% -1.67% 1.15% 3.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.96 171.65 326.89 453.81 510.87 267.41 126.63 6.98%
EPS 12.12 4.65 -14.37 -0.06 -3.54 2.51 7.58 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 1.92 2.07 2.12 2.18 2.16 0.22%
Adjusted Per Share Value based on latest NOSH - 103,194
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.85 171.53 326.68 426.27 511.28 266.99 126.65 6.97%
EPS 12.12 4.65 -14.36 -0.06 -3.54 2.51 7.58 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.0585 1.9188 1.9444 2.1217 2.1766 2.1604 0.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.61 0.53 0.63 0.51 0.60 0.63 0.63 -
P/RPS 0.32 0.31 0.19 0.11 0.12 0.24 0.50 -7.16%
P/EPS 5.03 11.40 -4.38 -850.00 -16.95 25.10 8.31 -8.01%
EY 19.87 8.77 -22.81 -0.12 -5.90 3.98 12.03 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.33 0.25 0.28 0.29 0.29 -0.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 29/11/10 25/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.64 0.56 0.62 0.58 0.48 0.65 0.65 -
P/RPS 0.34 0.33 0.19 0.13 0.09 0.24 0.51 -6.52%
P/EPS 5.28 12.04 -4.31 -966.67 -13.56 25.90 8.58 -7.76%
EY 18.94 8.30 -23.18 -0.10 -7.38 3.86 11.66 8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.32 0.28 0.23 0.30 0.30 -0.56%

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