[OSKPROP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -78.33%
YoY- -83.32%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 17,558 5,674 8,886 9,057 62,473 50,816 66,692 -44.71%
PBT 5,561 5,528 4,702 5,192 30,245 39,236 53,316 -63.34%
Tax -2,002 -1,564 -957 -504 -8,607 -11,128 -15,060 -59.18%
NP 3,558 3,964 3,745 4,688 21,638 28,108 38,256 -65.16%
-
NP to SH 3,558 3,964 3,745 4,688 21,638 28,108 38,256 -65.16%
-
Tax Rate 36.00% 28.29% 20.35% 9.71% 28.46% 28.36% 28.25% -
Total Cost 14,000 1,710 5,141 4,369 40,835 22,708 28,436 -26.99%
-
Net Worth 80,969 0 210,718 0 217,979 218,010 216,090 -35.33%
Dividend
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,332 5,005 29,959 19,977 - - - -
Div Payout % 93.63% 126.26% 800.00% 426.14% - - - -
Equity
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 80,969 0 210,718 0 217,979 218,010 216,090 -35.33%
NOSH 99,962 100,101 99,866 99,886 99,990 100,004 100,041 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 20.27% 69.86% 42.14% 51.76% 34.64% 55.31% 57.36% -
ROE 4.40% 0.00% 1.78% 0.00% 9.93% 12.89% 17.70% -
Per Share
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 17.57 5.67 8.90 9.07 62.48 50.81 66.66 -44.68%
EPS 3.56 3.96 3.75 4.69 21.64 28.11 38.24 -65.15%
DPS 3.33 5.00 30.00 20.00 0.00 0.00 0.00 -
NAPS 0.81 0.00 2.11 0.00 2.18 2.18 2.16 -35.30%
Adjusted Per Share Value based on latest NOSH - 99,662
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 5.31 1.71 2.69 2.74 18.88 15.36 20.16 -44.69%
EPS 1.08 1.20 1.13 1.42 6.54 8.49 11.56 -65.09%
DPS 1.01 1.51 9.05 6.04 0.00 0.00 0.00 -
NAPS 0.2447 0.00 0.6368 0.00 0.6588 0.6589 0.653 -35.32%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
Date 30/09/02 31/05/02 31/12/01 28/09/01 21/12/00 29/09/00 30/06/00 -
Price 0.67 3.26 3.26 3.26 3.26 3.26 2.99 -
P/RPS 3.81 57.51 36.64 35.95 5.22 6.42 4.49 -7.03%
P/EPS 18.82 82.32 86.93 69.46 15.06 11.60 7.82 47.69%
EY 5.31 1.21 1.15 1.44 6.64 8.62 12.79 -32.31%
DY 4.98 1.53 9.20 6.13 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 1.55 0.00 1.50 1.50 1.38 -20.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 CAGR
Date 29/10/02 - - - 27/02/01 22/11/00 11/08/00 -
Price 0.73 0.00 0.00 0.00 3.26 3.26 3.26 -
P/RPS 4.16 0.00 0.00 0.00 5.22 6.42 4.89 -6.92%
P/EPS 20.51 0.00 0.00 0.00 15.06 11.60 8.53 47.63%
EY 4.88 0.00 0.00 0.00 6.64 8.62 11.73 -32.25%
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.00 1.50 1.50 1.51 -20.52%

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