[OCB] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	466,189	660,353	648,062	245,332	173,420	208,402	322,552	6.32%
YoY %	-29.40%	1.90%	164.16%	41.47%	-16.79%	-35.39%	-	-
Horiz. %	144.53%	204.73%	200.92%	76.06%	53.76%	64.61%	100.00%	-
PBT	2,778	-6,511	4,653	11,101	13,541	37,201	16,394	-25.60%
YoY %	142.67%	-239.93%	-58.08%	-18.02%	-63.60%	126.92%	-	-
Horiz. %	16.95%	-39.72%	28.38%	67.71%	82.60%	226.92%	100.00%	-
Tax	-4,777	-154	-4,879	-5,716	-5,188	-7,505	-9,696	-11.12%
YoY %	-3,001.95%	96.84%	14.64%	-10.18%	30.87%	22.60%	-	-
Horiz. %	49.27%	1.59%	50.32%	58.95%	53.51%	77.40%	100.00%	-
NP	-1,999	-6,665	-226	5,385	8,353	29,696	6,698	-
YoY %	70.01%	-2,849.12%	-104.20%	-35.53%	-71.87%	343.36%	-	-
Horiz. %	-29.84%	-99.51%	-3.37%	80.40%	124.71%	443.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,569	-6,801	-289	4,786	7,575	29,615	6,698	-
YoY %	76.93%	-2,253.29%	-106.04%	-36.82%	-74.42%	342.15%	-	-
Horiz. %	-23.42%	-101.54%	-4.31%	71.45%	113.09%	442.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	171.96%	-	104.86%	51.49%	38.31%	20.17%	59.14%	-
YoY %	0.00%	-	103.65%	34.40%	89.94%	-65.89%	-	-
Horiz. %	290.77%	-	177.31%	87.06%	64.78%	34.11%	100.00%	-
Total Cost	468,188	667,018	648,288	239,947	165,067	178,706	315,854	6.77%
YoY %	-29.81%	2.89%	170.18%	45.36%	-7.63%	-43.42%	-	-
Horiz. %	148.23%	211.18%	205.25%	75.97%	52.26%	56.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,749	214,842	225,210	226,517	222,189	158,052	92,368	14.91%
YoY %	-0.97%	-4.60%	-0.58%	1.95%	40.58%	71.11%	-	-
Horiz. %	230.33%	232.59%	243.82%	245.23%	240.55%	171.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	1,886	1,877	1,848	-	-	-
YoY %	-	-	0.48%	1.57%	0.00%	-	-	-
Horiz. %	-	-	102.06%	101.57%	100.00%	-	-	-
Div Payout %	-	-	0.00%	39.23%	24.40%	-	-	-
YoY %	-	-	0.00%	60.78%	0.00%	-	-	-
Horiz. %	-	-	0.00%	160.78%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	212,749	214,842	225,210	226,517	222,189	158,052	92,368	14.91%
YoY %	-0.97%	-4.60%	-0.58%	1.95%	40.58%	71.11%	-	-
Horiz. %	230.33%	232.59%	243.82%	245.23%	240.55%	171.11%	100.00%	-
NOSH	102,777	102,795	103,783	103,432	102,865	102,631	46,792	14.00%
YoY %	-0.02%	-0.95%	0.34%	0.55%	0.23%	119.33%	-	-
Horiz. %	219.65%	219.68%	221.80%	221.05%	219.83%	219.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-0.43%	-1.01%	-0.03%	2.19%	4.82%	14.25%	2.08%	-
YoY %	57.43%	-3,266.67%	-101.37%	-54.56%	-66.18%	585.10%	-	-
Horiz. %	-20.67%	-48.56%	-1.44%	105.29%	231.73%	685.10%	100.00%	-
ROE	-0.74%	-3.17%	-0.13%	2.11%	3.41%	18.74%	7.25%	-
YoY %	76.66%	-2,338.46%	-106.16%	-38.12%	-81.80%	158.48%	-	-
Horiz. %	-10.21%	-43.72%	-1.79%	29.10%	47.03%	258.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	453.59	642.39	624.43	237.19	168.59	203.06	689.32	-6.73%
YoY %	-29.39%	2.88%	163.26%	40.69%	-16.98%	-70.54%	-	-
Horiz. %	65.80%	93.19%	90.59%	34.41%	24.46%	29.46%	100.00%	-
EPS	-1.53	-6.62	-0.28	4.63	7.36	28.86	14.31	-
YoY %	76.89%	-2,264.29%	-106.05%	-37.09%	-74.50%	101.68%	-	-
Horiz. %	-10.69%	-46.26%	-1.96%	32.35%	51.43%	201.68%	100.00%	-
DPS	0.00	0.00	1.85	1.83	1.80	0.00	0.00	-
YoY %	0.00%	0.00%	1.09%	1.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	102.78%	101.67%	100.00%	-	-	-
NAPS	2.07	2.09	2.17	2.19	2.16	1.54	1.974	0.79%
YoY %	-0.96%	-3.69%	-0.91%	1.39%	40.26%	-21.99%	-	-
Horiz. %	104.86%	105.88%	109.93%	110.94%	109.42%	78.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 103,432
RPS	453.27	642.05	630.10	238.53	168.61	202.63	313.61	6.32%
YoY %	-29.40%	1.90%	164.16%	41.47%	-16.79%	-35.39%	-	-
Horiz. %	144.53%	204.73%	200.92%	76.06%	53.76%	64.61%	100.00%	-
EPS	-1.53	-6.61	-0.28	4.65	7.37	28.79	6.51	-
YoY %	76.85%	-2,260.71%	-106.02%	-36.91%	-74.40%	342.24%	-	-
Horiz. %	-23.50%	-101.54%	-4.30%	71.43%	113.21%	442.24%	100.00%	-
DPS	0.00	0.00	1.83	1.83	1.80	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	1.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	101.67%	101.67%	100.00%	-	-	-
NAPS	2.0685	2.0889	2.1897	2.2024	2.1603	1.5367	0.8981	14.91%
YoY %	-0.98%	-4.60%	-0.58%	1.95%	40.58%	71.11%	-	-
Horiz. %	230.32%	232.59%	243.81%	245.23%	240.54%	171.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.58	0.58	0.58	0.75	0.69	0.93	1.68	-
P/RPS	0.13	0.09	0.09	0.32	0.41	0.46	0.24	-9.70%
YoY %	44.44%	0.00%	-71.88%	-21.95%	-10.87%	91.67%	-	-
Horiz. %	54.17%	37.50%	37.50%	133.33%	170.83%	191.67%	100.00%	-
P/EPS	-37.99	-8.77	-208.29	16.21	9.37	3.22	11.74	-
YoY %	-333.18%	95.79%	-1,384.95%	73.00%	190.99%	-72.57%	-	-
Horiz. %	-323.59%	-74.70%	-1,774.19%	138.07%	79.81%	27.43%	100.00%	-
EY	-2.63	-11.41	-0.48	6.17	10.67	31.03	8.52	-
YoY %	76.95%	-2,277.08%	-107.78%	-42.17%	-65.61%	264.20%	-	-
Horiz. %	-30.87%	-133.92%	-5.63%	72.42%	125.23%	364.20%	100.00%	-
DY	0.00	0.00	3.19	2.44	2.61	0.00	0.00	-
YoY %	0.00%	0.00%	30.74%	-6.51%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	122.22%	93.49%	100.00%	-	-	-
P/NAPS	0.28	0.28	0.27	0.34	0.32	0.60	0.85	-16.88%
YoY %	0.00%	3.70%	-20.59%	6.25%	-46.67%	-29.41%	-	-
Horiz. %	32.94%	32.94%	31.76%	40.00%	37.65%	70.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	24/08/09	25/08/08	28/08/07	28/08/06	29/08/05	26/08/04	-
Price	0.65	0.60	0.60	0.67	0.59	0.83	0.78	-
P/RPS	0.14	0.09	0.10	0.28	0.35	0.41	0.11	4.09%
YoY %	55.56%	-10.00%	-64.29%	-20.00%	-14.63%	272.73%	-	-
Horiz. %	127.27%	81.82%	90.91%	254.55%	318.18%	372.73%	100.00%	-
P/EPS	-42.58	-9.07	-215.47	14.48	8.01	2.88	5.45	-
YoY %	-369.46%	95.79%	-1,588.05%	80.77%	178.12%	-47.16%	-	-
Horiz. %	-781.28%	-166.42%	-3,953.58%	265.69%	146.97%	52.84%	100.00%	-
EY	-2.35	-11.03	-0.46	6.91	12.48	34.77	18.35	-
YoY %	78.69%	-2,297.83%	-106.66%	-44.63%	-64.11%	89.48%	-	-
Horiz. %	-12.81%	-60.11%	-2.51%	37.66%	68.01%	189.48%	100.00%	-
DY	0.00	0.00	3.08	2.73	3.05	0.00	0.00	-
YoY %	0.00%	0.00%	12.82%	-10.49%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.98%	89.51%	100.00%	-	-	-
P/NAPS	0.31	0.29	0.28	0.31	0.27	0.54	0.40	-4.15%
YoY %	6.90%	3.57%	-9.68%	14.81%	-50.00%	35.00%	-	-
Horiz. %	77.50%	72.50%	70.00%	77.50%	67.50%	135.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos