[OCB] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[OCB] OCB BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.88%
YoY- -82.8%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 695,846 468,287 172,514 170,699 267,563 365,743 367,701 11.20%
PBT -8,732 9,398 14,491 10,412 39,186 19,179 20,435 -
Tax -158 -6,330 -5,351 -5,052 -9,453 -11,615 -10,402 -50.20%
NP -8,890 3,068 9,140 5,360 29,733 7,564 10,033 -
-
NP to SH -8,465 2,273 8,079 5,114 29,733 7,564 10,033 -
-
Tax Rate - 67.35% 36.93% 48.52% 24.12% 60.56% 50.90% -
Total Cost 704,736 465,219 163,374 165,339 237,830 358,179 357,668 11.95%
-
Net Worth 212,910 223,185 224,074 216,084 112,947 100,944 95,175 14.34%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,902 1,880 1,852 - - - -
Div Payout % - 83.71% 23.28% 36.22% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 212,910 223,185 224,074 216,084 112,947 100,944 95,175 14.34%
NOSH 102,855 102,850 102,786 102,897 74,800 45,676 42,494 15.85%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -1.28% 0.66% 5.30% 3.14% 11.11% 2.07% 2.73% -
ROE -3.98% 1.02% 3.61% 2.37% 26.32% 7.49% 10.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 676.53 455.31 167.84 165.89 357.70 800.73 865.29 -4.01%
EPS -8.23 2.21 7.86 4.97 39.75 16.56 23.61 -
DPS 0.00 1.85 1.83 1.80 0.00 0.00 0.00 -
NAPS 2.07 2.17 2.18 2.10 1.51 2.21 2.2397 -1.30%
Adjusted Per Share Value based on latest NOSH - 102,676
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 676.56 455.31 167.73 165.97 260.15 355.61 357.51 11.20%
EPS -8.23 2.21 7.86 4.97 28.91 7.35 9.75 -
DPS 0.00 1.85 1.83 1.80 0.00 0.00 0.00 -
NAPS 2.0701 2.17 2.1786 2.101 1.0982 0.9815 0.9254 14.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.63 0.63 0.76 0.71 1.75 1.71 -
P/RPS 0.08 0.14 0.38 0.46 0.20 0.22 0.20 -14.15%
P/EPS -6.68 28.51 8.02 15.29 1.79 10.57 7.24 -
EY -14.96 3.51 12.48 6.54 55.99 9.46 13.81 -
DY 0.00 2.94 2.90 2.37 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.36 0.47 0.79 0.76 -15.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 28/02/07 27/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.53 0.52 0.73 0.79 1.04 2.03 1.66 -
P/RPS 0.08 0.11 0.43 0.48 0.29 0.25 0.19 -13.41%
P/EPS -6.44 23.53 9.29 15.90 2.62 12.26 7.03 -
EY -15.53 4.25 10.77 6.29 38.22 8.16 14.22 -
DY 0.00 3.56 2.51 2.28 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.33 0.38 0.69 0.92 0.74 -15.98%

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