[OCNCASH] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.25%
YoY- 250.56%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 23,433 17,700 17,813 19,201 15,575 15,862 14,250 8.63%
PBT 3,494 1,822 1,923 2,463 1,118 932 842 26.73%
Tax -277 14 -124 54 -400 -335 -380 -5.12%
NP 3,217 1,836 1,799 2,517 718 597 462 38.14%
-
NP to SH 3,217 1,836 1,799 2,517 718 597 462 38.14%
-
Tax Rate 7.93% -0.77% 6.45% -2.19% 35.78% 35.94% 45.13% -
Total Cost 20,216 15,864 16,014 16,684 14,857 15,265 13,788 6.57%
-
Net Worth 75,240 66,208 58,046 49,238 43,841 42,035 39,754 11.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22 22 22 - - - - -
Div Payout % 0.69% 1.21% 1.24% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,240 66,208 58,046 49,238 43,841 42,035 39,754 11.20%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 220,000 0.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.73% 10.37% 10.10% 13.11% 4.61% 3.76% 3.24% -
ROE 4.28% 2.77% 3.10% 5.11% 1.64% 1.42% 1.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.51 7.94 7.99 8.61 6.98 7.11 6.48 8.38%
EPS 1.44 0.82 0.81 1.13 0.32 0.27 0.21 37.79%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.2969 0.2603 0.2208 0.1966 0.1885 0.1807 10.95%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.99 6.79 6.83 7.37 5.98 6.09 5.47 8.62%
EPS 1.23 0.70 0.69 0.97 0.28 0.23 0.18 37.71%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.254 0.2227 0.1889 0.1682 0.1613 0.1525 11.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.395 0.435 0.29 0.155 0.11 0.09 0.07 -
P/RPS 3.76 5.48 3.63 1.80 1.57 1.27 1.08 23.08%
P/EPS 27.38 52.83 35.95 13.73 34.16 33.62 33.33 -3.22%
EY 3.65 1.89 2.78 7.28 2.93 2.97 3.00 3.31%
DY 0.03 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.47 1.11 0.70 0.56 0.48 0.39 20.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 27/02/14 27/02/13 09/03/12 25/02/11 -
Price 0.435 0.415 0.305 0.24 0.13 0.14 0.105 -
P/RPS 4.14 5.23 3.82 2.79 1.86 1.97 1.62 16.91%
P/EPS 30.15 50.41 37.81 21.26 40.38 52.29 50.00 -8.07%
EY 3.32 1.98 2.65 4.70 2.48 1.91 2.00 8.80%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.40 1.17 1.09 0.66 0.74 0.58 14.23%

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