[OSKPROP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 282.67%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 108,348 110,057 90,522 77,164 12,980 17,558 5,674 610.59%
PBT 11,867 15,177 13,414 16,304 5,051 5,561 5,528 66.17%
Tax -3,568 -4,985 -4,000 -4,644 -2,004 -2,002 -1,564 73.03%
NP 8,299 10,192 9,414 11,660 3,047 3,558 3,964 63.43%
-
NP to SH 8,299 10,192 9,414 11,660 3,047 3,558 3,964 63.43%
-
Tax Rate 30.07% 32.85% 29.82% 28.48% 39.68% 36.00% 28.29% -
Total Cost 100,049 99,865 81,108 65,504 9,933 14,000 1,710 1395.97%
-
Net Worth 204,975 204,106 202,870 156,731 155,846 80,969 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,499 3,335 4,996 - 4,995 3,332 5,005 30.84%
Div Payout % 90.36% 32.72% 53.08% - 163.93% 93.63% 126.26% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 204,975 204,106 202,870 156,731 155,846 80,969 0 -
NOSH 99,987 100,052 99,936 99,828 99,901 99,962 100,101 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.66% 9.26% 10.40% 15.11% 23.47% 20.27% 69.86% -
ROE 4.05% 4.99% 4.64% 7.44% 1.96% 4.40% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 108.36 110.00 90.58 77.30 12.99 17.57 5.67 610.97%
EPS 8.30 10.19 9.42 11.68 3.05 3.56 3.96 63.55%
DPS 7.50 3.33 5.00 0.00 5.00 3.33 5.00 30.94%
NAPS 2.05 2.04 2.03 1.57 1.56 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,828
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.74 33.26 27.36 23.32 3.92 5.31 1.71 611.84%
EPS 2.51 3.08 2.85 3.52 0.92 1.08 1.20 63.33%
DPS 2.27 1.01 1.51 0.00 1.51 1.01 1.51 31.13%
NAPS 0.6195 0.6168 0.6131 0.4737 0.471 0.2447 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.00 0.92 0.87 0.71 0.87 0.67 3.26 -
P/RPS 0.92 0.84 0.96 0.92 6.70 3.81 57.51 -93.60%
P/EPS 12.05 9.03 9.24 6.08 37.81 18.82 82.32 -72.12%
EY 8.30 11.07 10.83 16.45 2.65 5.31 1.21 259.75%
DY 7.50 3.62 5.75 0.00 5.75 4.98 1.53 187.73%
P/NAPS 0.49 0.45 0.43 0.45 0.44 0.83 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 13/02/04 11/11/03 22/08/03 05/05/03 27/02/03 29/10/02 - -
Price 0.94 0.95 0.88 0.75 0.73 0.73 0.00 -
P/RPS 0.87 0.86 0.97 0.97 5.62 4.16 0.00 -
P/EPS 11.33 9.33 9.34 6.42 31.72 20.51 0.00 -
EY 8.83 10.72 10.70 15.57 3.15 4.88 0.00 -
DY 7.98 3.51 5.68 0.00 6.85 4.57 0.00 -
P/NAPS 0.46 0.47 0.43 0.48 0.37 0.90 0.00 -

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

Post a Comment