[OCNCASH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.07%
YoY- 122.16%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 76,776 77,808 75,528 60,766 58,939 52,764 60,406 4.07%
PBT 8,095 7,458 9,421 5,806 3,271 2,801 5,351 7.13%
Tax -16 -1,471 -1,418 -1,776 -1,457 -1,352 -1,486 -52.97%
NP 8,079 5,987 8,003 4,030 1,814 1,449 3,865 13.06%
-
NP to SH 8,079 5,987 8,003 4,030 1,814 1,449 3,865 13.06%
-
Tax Rate 0.20% 19.72% 15.05% 30.59% 44.54% 48.27% 27.77% -
Total Cost 68,697 71,821 67,525 56,736 57,125 51,315 56,541 3.29%
-
Net Worth 69,642 62,796 52,784 45,982 42,659 39,264 39,787 9.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22 22 - - - - - -
Div Payout % 0.28% 0.37% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 69,642 62,796 52,784 45,982 42,659 39,264 39,787 9.77%
NOSH 223,000 223,000 223,000 223,000 223,000 211,666 219,696 0.24%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.52% 7.69% 10.60% 6.63% 3.08% 2.75% 6.40% -
ROE 11.60% 9.53% 15.16% 8.76% 4.25% 3.69% 9.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.43 34.89 33.87 27.25 26.43 24.93 27.50 3.81%
EPS 3.62 2.68 3.59 1.81 0.81 0.68 1.76 12.75%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.2816 0.2367 0.2062 0.1913 0.1855 0.1811 9.49%
Adjusted Per Share Value based on latest NOSH - 223,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.46 29.85 28.98 23.31 22.61 20.24 23.18 4.07%
EPS 3.10 2.30 3.07 1.55 0.70 0.56 1.48 13.10%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2409 0.2025 0.1764 0.1637 0.1506 0.1527 9.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.335 0.365 0.315 0.135 0.10 0.10 0.09 -
P/RPS 0.97 1.05 0.93 0.50 0.38 0.40 0.33 19.66%
P/EPS 9.25 13.60 8.78 7.47 12.29 14.61 5.12 10.35%
EY 10.81 7.36 11.39 13.39 8.13 6.85 19.55 -9.39%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.30 1.33 0.65 0.52 0.54 0.50 13.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 26/08/15 19/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.35 0.32 0.32 0.11 0.11 0.10 0.11 -
P/RPS 1.02 0.92 0.94 0.40 0.42 0.40 0.40 16.86%
P/EPS 9.66 11.92 8.92 6.09 13.52 14.61 6.25 7.51%
EY 10.35 8.39 11.21 16.43 7.40 6.85 15.99 -6.98%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.35 0.53 0.58 0.54 0.61 10.64%

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