[OFI] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 13.33%
YoY- -28.63%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 76,678 76,805 78,328 76,024 73,524 74,161 75,186 1.31%
PBT 9,544 8,922 8,078 5,824 6,759 9,197 8,870 5.00%
Tax -1,028 -810 -180 408 -1,260 -2,589 -2,484 -44.49%
NP 8,516 8,112 7,898 6,232 5,499 6,608 6,386 21.17%
-
NP to SH 8,516 8,112 7,898 6,232 5,499 6,608 6,386 21.17%
-
Tax Rate 10.77% 9.08% 2.23% -7.01% 18.64% 28.15% 28.00% -
Total Cost 68,162 68,693 70,430 69,792 68,025 67,553 68,800 -0.61%
-
Net Worth 73,191 73,199 72,418 70,709 69,187 71,036 66,653 6.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,999 - - - 1,999 - - -
Div Payout % 23.48% - - - 36.36% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 73,191 73,199 72,418 70,709 69,187 71,036 66,653 6.44%
NOSH 39,995 39,999 40,010 39,948 39,992 41,300 39,912 0.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.11% 10.56% 10.08% 8.20% 7.48% 8.91% 8.49% -
ROE 11.64% 11.08% 10.91% 8.81% 7.95% 9.30% 9.58% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 191.72 192.01 195.77 190.30 183.84 179.57 188.38 1.17%
EPS 14.19 20.28 19.74 15.60 13.75 16.00 16.00 -7.69%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.83 1.83 1.81 1.77 1.73 1.72 1.67 6.29%
Adjusted Per Share Value based on latest NOSH - 39,948
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.95 32.00 32.64 31.68 30.64 30.90 31.33 1.31%
EPS 3.55 3.38 3.29 2.60 2.29 2.75 2.66 21.23%
DPS 0.83 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.305 0.305 0.3017 0.2946 0.2883 0.296 0.2777 6.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.15 1.24 1.27 1.44 1.48 1.56 1.19 -
P/RPS 0.60 0.65 0.65 0.76 0.81 0.87 0.63 -3.20%
P/EPS 5.40 6.11 6.43 9.23 10.76 9.75 7.44 -19.25%
EY 18.52 16.35 15.54 10.83 9.29 10.26 13.45 23.79%
DY 4.35 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.63 0.68 0.70 0.81 0.86 0.91 0.71 -7.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 29/11/02 28/08/02 02/07/02 27/02/02 28/11/01 -
Price 1.22 1.13 1.25 1.33 1.38 1.45 1.43 -
P/RPS 0.64 0.59 0.64 0.70 0.75 0.81 0.76 -10.83%
P/EPS 5.73 5.57 6.33 8.53 10.04 9.06 8.94 -25.68%
EY 17.45 17.95 15.79 11.73 9.96 11.03 11.19 34.51%
DY 4.10 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.67 0.62 0.69 0.75 0.80 0.84 0.86 -15.34%

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