[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	38,070	54,880	2,608	42,054	46,889	22,672	25,352	31.10%
YoY %	-30.63%	2,004.29%	-93.80%	-10.31%	106.81%	-10.57%	-	-
Horiz. %	150.17%	216.47%	10.29%	165.88%	184.95%	89.43%	100.00%	-
PBT	46,576	64,294	14,696	55,020	63,730	35,050	37,128	16.30%
YoY %	-27.56%	337.49%	-73.29%	-13.67%	81.83%	-5.60%	-	-
Horiz. %	125.45%	173.17%	39.58%	148.19%	171.65%	94.40%	100.00%	-
Tax	-6,712	-10,204	-108	-8,011	-11,277	-6,332	-7,432	-6.56%
YoY %	34.22%	-9,348.15%	98.65%	28.96%	-78.10%	14.80%	-	-
Horiz. %	90.31%	137.30%	1.45%	107.79%	151.74%	85.20%	100.00%	-
NP	39,864	54,090	14,588	47,009	52,453	28,718	29,696	21.66%
YoY %	-26.30%	270.78%	-68.97%	-10.38%	82.65%	-3.29%	-	-
Horiz. %	134.24%	182.15%	49.12%	158.30%	176.63%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,864	54,090	14,588	47,009	52,453	28,718	29,696	21.66%
YoY %	-26.30%	270.78%	-68.97%	-10.38%	82.65%	-3.29%	-	-
Horiz. %	134.24%	182.15%	49.12%	158.30%	176.63%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.41%	15.87%	0.73%	14.56%	17.69%	18.07%	20.02%	-
YoY %	-9.20%	2,073.97%	-94.99%	-17.69%	-2.10%	-9.74%	-	-
Horiz. %	71.98%	79.27%	3.65%	72.73%	88.36%	90.26%	100.00%	-
Total Cost	-1,793	790	-11,980	-4,955	-5,564	-6,046	-4,344	-44.53%
YoY %	-326.96%	106.59%	-141.78%	10.95%	7.97%	-39.18%	-	-
Horiz. %	41.28%	-18.19%	275.78%	114.07%	128.08%	139.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,534	352,499	333,182	329,992	307,460	292,581	293,960	10.93%
YoY %	-2.54%	5.80%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.26%	104.59%	99.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	20,002	29,999	-	29,999	29,996	30,008	-	-
YoY %	-33.32%	0.00%	-	0.01%	-0.04%	0.00%	-	-
Horiz. %	66.66%	99.97%	-	99.97%	99.96%	100.00%	-	-
Div Payout %	50.18%	55.46%	-	63.82%	57.19%	104.49%	-	-
YoY %	-9.52%	0.00%	-	11.59%	-45.27%	0.00%	-	-
Horiz. %	48.02%	53.08%	-	61.08%	54.73%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	343,534	352,499	333,182	329,992	307,460	292,581	293,960	10.93%
YoY %	-2.54%	5.80%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.26%	104.59%	99.53%	100.00%	-
NOSH	150,015	149,999	150,082	149,996	149,980	150,041	149,979	0.01%
YoY %	0.01%	-0.06%	0.06%	0.01%	-0.04%	0.04%	-	-
Horiz. %	100.02%	100.01%	100.07%	100.01%	100.00%	100.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	104.71%	98.56%	559.36%	111.78%	111.87%	126.67%	117.13%	-
YoY %	6.24%	-82.38%	400.41%	-0.08%	-11.68%	8.14%	-	-
Horiz. %	89.40%	84.15%	477.55%	95.43%	95.51%	108.14%	100.00%	-
ROE	11.60%	15.34%	4.38%	14.25%	17.06%	9.82%	10.10%	-
YoY %	-24.38%	250.23%	-69.26%	-16.47%	73.73%	-2.77%	-	-
Horiz. %	114.85%	151.88%	43.37%	141.09%	168.91%	97.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	25.38	36.59	1.74	28.04	31.26	15.11	16.90	31.10%
YoY %	-30.64%	2,002.87%	-93.79%	-10.30%	106.88%	-10.59%	-	-
Horiz. %	150.18%	216.51%	10.30%	165.92%	184.97%	89.41%	100.00%	-
EPS	26.57	36.06	9.72	31.34	34.97	19.14	19.80	21.63%
YoY %	-26.32%	270.99%	-68.99%	-10.38%	82.71%	-3.33%	-	-
Horiz. %	134.19%	182.12%	49.09%	158.28%	176.62%	96.67%	100.00%	-
DPS	13.33	20.00	0.00	20.00	20.00	20.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.65%	100.00%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.29	2.35	2.22	2.20	2.05	1.95	1.96	10.92%
YoY %	-2.55%	5.86%	0.91%	7.32%	5.13%	-0.51%	-	-
Horiz. %	116.84%	119.90%	113.27%	112.24%	104.59%	99.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 150,078
RPS	19.27	27.77	1.32	21.28	23.73	11.47	12.83	31.11%
YoY %	-30.61%	2,003.79%	-93.80%	-10.32%	106.89%	-10.60%	-	-
Horiz. %	150.19%	216.45%	10.29%	165.86%	184.96%	89.40%	100.00%	-
EPS	20.17	27.37	7.38	23.79	26.55	14.53	15.03	21.64%
YoY %	-26.31%	270.87%	-68.98%	-10.40%	82.73%	-3.33%	-	-
Horiz. %	134.20%	182.10%	49.10%	158.28%	176.65%	96.67%	100.00%	-
DPS	10.12	15.18	0.00	15.18	15.18	15.19	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	-0.07%	0.00%	-	-
Horiz. %	66.62%	99.93%	0.00%	99.93%	99.93%	100.00%	-	-
NAPS	1.7386	1.7839	1.6862	1.67	1.556	1.4807	1.4877	10.93%
YoY %	-2.54%	5.79%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.25%	104.59%	99.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.12	2.43	2.45	2.80	2.86	1.90	2.01	-
P/RPS	8.35	6.64	140.99	9.99	9.15	12.57	11.89	-20.97%
YoY %	25.75%	-95.29%	1,311.31%	9.18%	-27.21%	5.72%	-	-
Horiz. %	70.23%	55.85%	1,185.79%	84.02%	76.96%	105.72%	100.00%	-
P/EPS	7.98	6.74	25.21	8.93	8.18	9.93	10.15	-14.80%
YoY %	18.40%	-73.26%	182.31%	9.17%	-17.62%	-2.17%	-	-
Horiz. %	78.62%	66.40%	248.37%	87.98%	80.59%	97.83%	100.00%	-
EY	12.53	14.84	3.97	11.19	12.23	10.07	9.85	17.38%
YoY %	-15.57%	273.80%	-64.52%	-8.50%	21.45%	2.23%	-	-
Horiz. %	127.21%	150.66%	40.30%	113.60%	124.16%	102.23%	100.00%	-
DY	6.29	8.23	0.00	7.14	6.99	10.53	0.00	-
YoY %	-23.57%	0.00%	0.00%	2.15%	-33.62%	0.00%	-	-
Horiz. %	59.73%	78.16%	0.00%	67.81%	66.38%	100.00%	-	-
P/NAPS	0.93	1.03	1.10	1.27	1.40	0.97	1.03	-6.57%
YoY %	-9.71%	-6.36%	-13.39%	-9.29%	44.33%	-5.83%	-	-
Horiz. %	90.29%	100.00%	106.80%	123.30%	135.92%	94.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	21/08/07	22/05/07	16/02/07	29/11/06	28/08/06	23/05/06	-
Price	1.87	2.02	2.44	2.73	2.98	2.99	1.89	-
P/RPS	7.37	5.52	140.41	9.74	9.53	19.79	11.18	-24.23%
YoY %	33.51%	-96.07%	1,341.58%	2.20%	-51.84%	77.01%	-	-
Horiz. %	65.92%	49.37%	1,255.90%	87.12%	85.24%	177.01%	100.00%	-
P/EPS	7.04	5.60	25.10	8.71	8.52	15.62	9.55	-18.38%
YoY %	25.71%	-77.69%	188.17%	2.23%	-45.45%	63.56%	-	-
Horiz. %	73.72%	58.64%	262.83%	91.20%	89.21%	163.56%	100.00%	-
EY	14.21	17.85	3.98	11.48	11.74	6.40	10.48	22.48%
YoY %	-20.39%	348.49%	-65.33%	-2.21%	83.44%	-38.93%	-	-
Horiz. %	135.59%	170.32%	37.98%	109.54%	112.02%	61.07%	100.00%	-
DY	7.13	9.90	0.00	7.33	6.71	6.69	0.00	-
YoY %	-27.98%	0.00%	0.00%	9.24%	0.30%	0.00%	-	-
Horiz. %	106.58%	147.98%	0.00%	109.57%	100.30%	100.00%	-	-
P/NAPS	0.82	0.86	1.10	1.24	1.45	1.53	0.96	-9.96%
YoY %	-4.65%	-21.82%	-11.29%	-14.48%	-5.23%	59.38%	-	-
Horiz. %	85.42%	89.58%	114.58%	129.17%	151.04%	159.38%	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