[OCNCASH] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
09-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.07%
YoY- 29.22%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 17,813 19,201 15,575 15,862 14,250 15,473 13,834 4.30%
PBT 1,923 2,463 1,118 932 842 1,699 409 29.41%
Tax -124 54 -400 -335 -380 -496 529 -
NP 1,799 2,517 718 597 462 1,203 938 11.45%
-
NP to SH 1,799 2,517 718 597 462 1,203 938 11.45%
-
Tax Rate 6.45% -2.19% 35.78% 35.94% 45.13% 29.19% -129.34% -
Total Cost 16,014 16,684 14,857 15,265 13,788 14,270 12,896 3.67%
-
Net Worth 58,046 49,238 43,841 42,035 39,754 39,899 32,495 10.14%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 22 - - - - - - -
Div Payout % 1.24% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 58,046 49,238 43,841 42,035 39,754 39,899 32,495 10.14%
NOSH 223,000 223,000 223,000 223,000 220,000 222,777 223,333 -0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.10% 13.11% 4.61% 3.76% 3.24% 7.77% 6.78% -
ROE 3.10% 5.11% 1.64% 1.42% 1.16% 3.02% 2.89% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.99 8.61 6.98 7.11 6.48 6.95 6.19 4.34%
EPS 0.81 1.13 0.32 0.27 0.21 0.54 0.42 11.56%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2208 0.1966 0.1885 0.1807 0.1791 0.1455 10.17%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.83 7.37 5.98 6.09 5.47 5.94 5.31 4.28%
EPS 0.69 0.97 0.28 0.23 0.18 0.46 0.36 11.44%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2227 0.1889 0.1682 0.1613 0.1525 0.1531 0.1247 10.14%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.29 0.155 0.11 0.09 0.07 0.08 0.12 -
P/RPS 3.63 1.80 1.57 1.27 1.08 1.15 1.94 11.00%
P/EPS 35.95 13.73 34.16 33.62 33.33 14.81 28.57 3.90%
EY 2.78 7.28 2.93 2.97 3.00 6.75 3.50 -3.76%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.70 0.56 0.48 0.39 0.45 0.82 5.17%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 27/02/13 09/03/12 25/02/11 25/02/10 24/02/09 -
Price 0.305 0.24 0.13 0.14 0.105 0.14 0.07 -
P/RPS 3.82 2.79 1.86 1.97 1.62 2.02 1.13 22.49%
P/EPS 37.81 21.26 40.38 52.29 50.00 25.93 16.67 14.61%
EY 2.65 4.70 2.48 1.91 2.00 3.86 6.00 -12.72%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.09 0.66 0.74 0.58 0.78 0.48 16.00%

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