[OCNCASH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.75%
YoY- -22.81%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 74,195 65,066 59,160 56,445 57,020 53,068 44,644 8.83%
PBT 7,052 6,514 4,178 3,467 4,161 3,237 299 69.30%
Tax -1,421 -1,810 -1,677 -1,413 -1,500 -230 36 -
NP 5,631 4,704 2,501 2,054 2,661 3,007 335 60.01%
-
NP to SH 5,631 4,704 2,501 2,054 2,661 3,007 335 60.01%
-
Tax Rate 20.15% 27.79% 40.14% 40.76% 36.05% 7.11% -12.04% -
Total Cost 68,564 60,362 56,659 54,391 54,359 50,061 44,309 7.54%
-
Net Worth 57,333 47,744 43,841 41,381 46,328 34,207 21,194 18.03%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 57,333 47,744 43,841 41,381 46,328 34,207 21,194 18.03%
NOSH 223,000 223,000 223,000 220,000 256,666 220,980 150,000 6.82%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.59% 7.23% 4.23% 3.64% 4.67% 5.67% 0.75% -
ROE 9.82% 9.85% 5.70% 4.96% 5.74% 8.79% 1.58% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.27 29.18 26.53 25.66 22.22 24.01 29.76 1.87%
EPS 2.53 2.11 1.12 0.93 1.04 1.36 0.22 50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2141 0.1966 0.1881 0.1805 0.1548 0.1413 10.48%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.47 24.96 22.70 21.66 21.88 20.36 17.13 8.83%
EPS 2.16 1.80 0.96 0.79 1.02 1.15 0.13 59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.1832 0.1682 0.1588 0.1778 0.1312 0.0813 18.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.345 0.135 0.14 0.12 0.08 0.12 0.07 -
P/RPS 1.04 0.46 0.53 0.47 0.36 0.50 0.24 27.66%
P/EPS 13.66 6.40 12.48 12.85 7.72 8.82 31.34 -12.91%
EY 7.32 15.63 8.01 7.78 12.96 11.34 3.19 14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.63 0.71 0.64 0.44 0.78 0.50 17.84%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 28/11/12 24/11/11 16/11/10 20/11/09 20/11/08 -
Price 0.385 0.17 0.12 0.08 0.08 0.12 0.06 -
P/RPS 1.16 0.58 0.45 0.31 0.36 0.50 0.20 34.02%
P/EPS 15.25 8.06 10.70 8.57 7.72 8.82 26.87 -9.00%
EY 6.56 12.41 9.35 11.67 12.96 11.34 3.72 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.79 0.61 0.43 0.44 0.78 0.42 23.62%

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