[OCB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[OCB] OCB BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.75%
YoY- 57.98%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 563,181 695,846 468,287 172,514 170,699 267,563 365,743 7.45%
PBT 3,703 -8,732 9,398 14,491 10,412 39,186 19,179 -23.95%
Tax -4,715 -158 -6,330 -5,351 -5,158 -9,453 -11,615 -13.93%
NP -1,012 -8,890 3,068 9,140 5,254 29,733 7,564 -
-
NP to SH -904 -8,465 2,273 8,079 5,114 29,733 7,564 -
-
Tax Rate 127.33% - 67.35% 36.93% 49.54% 24.12% 60.56% -
Total Cost 564,193 704,736 465,219 163,374 165,445 237,830 358,179 7.85%
-
Net Worth 211,219 213,148 221,339 223,651 219,726 112,941 101,028 13.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 1,886 1,877 1,848 - - -
Div Payout % - - 83.02% 23.24% 36.14% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 211,219 213,148 221,339 223,651 219,726 112,941 101,028 13.06%
NOSH 103,033 102,970 101,999 102,592 102,676 74,795 45,714 14.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.18% -1.28% 0.66% 5.30% 3.08% 11.11% 2.07% -
ROE -0.43% -3.97% 1.03% 3.61% 2.33% 26.33% 7.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 546.60 675.77 459.10 168.15 166.25 357.73 800.06 -6.14%
EPS -0.88 -8.22 2.23 7.87 4.98 39.75 16.55 -
DPS 0.00 0.00 1.85 1.83 1.80 0.00 0.00 -
NAPS 2.05 2.07 2.17 2.18 2.14 1.51 2.21 -1.24%
Adjusted Per Share Value based on latest NOSH - 102,592
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 547.58 676.56 455.31 167.73 165.97 260.15 355.61 7.45%
EPS -0.88 -8.23 2.21 7.86 4.97 28.91 7.35 -
DPS 0.00 0.00 1.83 1.83 1.80 0.00 0.00 -
NAPS 2.0537 2.0724 2.1521 2.1745 2.1364 1.0981 0.9823 13.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.55 0.63 0.63 0.76 0.71 1.75 -
P/RPS 0.11 0.08 0.14 0.37 0.46 0.20 0.22 -10.90%
P/EPS -68.39 -6.69 28.27 8.00 15.26 1.79 10.58 -
EY -1.46 -14.95 3.54 12.50 6.55 55.99 9.46 -
DY 0.00 0.00 2.94 2.90 2.37 0.00 0.00 -
P/NAPS 0.29 0.27 0.29 0.29 0.36 0.47 0.79 -15.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 29/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.55 0.53 0.52 0.73 0.79 1.04 2.03 -
P/RPS 0.10 0.08 0.11 0.43 0.48 0.29 0.25 -14.15%
P/EPS -62.69 -6.45 23.33 9.27 15.86 2.62 12.27 -
EY -1.60 -15.51 4.29 10.79 6.30 38.22 8.15 -
DY 0.00 0.00 3.56 2.51 2.28 0.00 0.00 -
P/NAPS 0.27 0.26 0.24 0.33 0.37 0.69 0.92 -18.46%

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