[OCB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.07%
YoY- 82.44%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 71,724 67,574 78,990 124,498 169,677 193,528 42,173 9.24%
PBT -1,620 812 13,970 663 -6,468 2,064 2,114 -
Tax 594 -690 -1,349 -1,798 1,983 -2,240 -1,741 -
NP -1,026 122 12,621 -1,135 -4,485 -176 373 -
-
NP to SH -1,026 122 9,928 -846 -4,819 -306 277 -
-
Tax Rate - 84.98% 9.66% 271.19% - 108.53% 82.36% -
Total Cost 72,750 67,452 66,369 125,633 174,162 193,704 41,800 9.66%
-
Net Worth 224,540 212,694 207,733 211,219 213,148 221,339 223,651 0.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,544 - - - - 1,886 1,877 -3.19%
Div Payout % 0.00% - - - - 0.00% 677.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 224,540 212,694 207,733 211,219 213,148 221,339 223,651 0.06%
NOSH 102,999 103,249 102,838 103,033 102,970 101,999 102,592 0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.43% 0.18% 15.98% -0.91% -2.64% -0.09% 0.88% -
ROE -0.46% 0.06% 4.78% -0.40% -2.26% -0.14% 0.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.63 65.45 76.81 120.83 164.78 189.73 41.11 9.17%
EPS -0.99 0.12 9.65 -0.82 -4.68 -0.30 0.27 -
DPS 1.50 0.00 0.00 0.00 0.00 1.85 1.83 -3.25%
NAPS 2.18 2.06 2.02 2.05 2.07 2.17 2.18 0.00%
Adjusted Per Share Value based on latest NOSH - 103,033
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.74 65.70 76.80 121.05 164.98 188.17 41.00 9.24%
EPS -1.00 0.12 9.65 -0.82 -4.69 -0.30 0.27 -
DPS 1.50 0.00 0.00 0.00 0.00 1.83 1.83 -3.25%
NAPS 2.1832 2.068 2.0198 2.0537 2.0724 2.1521 2.1745 0.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.55 0.52 0.60 0.55 0.63 0.63 -
P/RPS 0.86 0.84 0.68 0.50 0.33 0.33 1.53 -9.14%
P/EPS -60.23 465.47 5.39 -73.07 -11.75 -210.00 233.33 -
EY -1.66 0.21 18.57 -1.37 -8.51 -0.48 0.43 -
DY 2.50 0.00 0.00 0.00 0.00 2.94 2.90 -2.44%
P/NAPS 0.28 0.27 0.26 0.29 0.27 0.29 0.29 -0.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 25/02/10 25/02/09 29/02/08 28/02/07 -
Price 0.575 0.50 0.53 0.55 0.53 0.52 0.73 -
P/RPS 0.83 0.76 0.69 0.46 0.32 0.27 1.78 -11.93%
P/EPS -57.72 423.16 5.49 -66.98 -11.32 -173.33 270.37 -
EY -1.73 0.24 18.22 -1.49 -8.83 -0.58 0.37 -
DY 2.61 0.00 0.00 0.00 0.00 3.56 2.51 0.65%
P/NAPS 0.26 0.24 0.26 0.27 0.26 0.24 0.33 -3.89%

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