[OIB] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 1129.63%
YoY- -94.96%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 103,214 59,248 94,742 82,804 82,672 85,692 96,347 4.68%
PBT 26,194 16,420 -3,894 2,962 4,546 8,768 4,529 221.17%
Tax -6,624 -4,152 -1,006 -1,306 -3,384 -4,076 -2,632 84.71%
NP 19,570 12,268 -4,900 1,656 1,162 4,692 1,897 371.88%
-
NP to SH 14,044 10,724 -7,044 221 18 3,568 1,245 400.76%
-
Tax Rate 25.29% 25.29% - 44.09% 74.44% 46.49% 58.11% -
Total Cost 83,644 46,980 99,642 81,148 81,510 81,000 94,450 -7.76%
-
Net Worth 180,979 269,005 266,130 278,510 270,900 279,313 278,995 -25.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 9,052 - - - 9,028 -
Div Payout % - - 0.00% - - - 725.22% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 180,979 269,005 266,130 278,510 270,900 279,313 278,995 -25.00%
NOSH 90,489 90,574 90,520 92,222 90,000 90,101 90,289 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.96% 20.71% -5.17% 2.00% 1.41% 5.48% 1.97% -
ROE 7.76% 3.99% -2.65% 0.08% 0.01% 1.28% 0.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 114.06 65.41 104.66 89.79 91.86 95.11 106.71 4.52%
EPS 15.52 11.84 -7.78 0.24 0.02 3.96 1.38 399.75%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.00 2.97 2.94 3.02 3.01 3.10 3.09 -25.11%
Adjusted Per Share Value based on latest NOSH - 92,352
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.22 12.75 20.39 17.82 17.80 18.45 20.74 4.68%
EPS 3.02 2.31 -1.52 0.05 0.00 0.77 0.27 397.94%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.94 -
NAPS 0.3896 0.579 0.5728 0.5995 0.5831 0.6012 0.6005 -24.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.27 1.24 1.25 1.25 1.20 1.33 1.36 -
P/RPS 1.11 1.90 1.19 1.39 1.31 1.40 1.27 -8.56%
P/EPS 8.18 10.47 -16.06 520.83 6,000.00 33.59 98.63 -80.89%
EY 12.22 9.55 -6.23 0.19 0.02 2.98 1.01 424.63%
DY 0.00 0.00 8.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.64 0.42 0.43 0.41 0.40 0.43 0.44 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 22/08/11 12/05/11 08/02/11 12/11/10 30/08/10 -
Price 1.25 1.31 1.24 1.28 1.25 1.39 1.26 -
P/RPS 1.10 2.00 1.18 1.43 1.36 1.46 1.18 -4.56%
P/EPS 8.05 11.06 -15.93 533.33 6,250.00 35.10 91.38 -80.11%
EY 12.42 9.04 -6.28 0.19 0.02 2.85 1.09 404.12%
DY 0.00 0.00 8.06 0.00 0.00 0.00 7.94 -
P/NAPS 0.63 0.44 0.42 0.42 0.42 0.45 0.41 33.05%

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