[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -63.42%
YoY- 17.88%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,054 35,167 11,336 6,338 16,318 14,657 8,829 182.29%
PBT 55,020 47,798 17,525 9,282 23,101 13,547 8,053 258.80%
Tax -8,011 -8,458 -3,166 -1,858 -2,804 -2,396 -1,390 220.42%
NP 47,009 39,340 14,359 7,424 20,297 11,151 6,663 266.54%
-
NP to SH 47,009 39,340 14,359 7,424 20,297 11,151 6,663 266.54%
-
Tax Rate 14.56% 17.70% 18.07% 20.02% 12.14% 17.69% 17.26% -
Total Cost -4,955 -4,173 -3,023 -1,086 -3,979 3,506 2,166 -
-
Net Worth 329,992 307,460 292,581 293,960 286,528 271,240 272,577 13.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 29,999 22,497 15,004 - 15,001 - - -
Div Payout % 63.82% 57.19% 104.49% - 73.91% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 329,992 307,460 292,581 293,960 286,528 271,240 272,577 13.55%
NOSH 149,996 149,980 150,041 149,979 150,014 1,506,891 1,514,318 -78.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 111.78% 111.87% 126.67% 117.13% 124.38% 76.08% 75.47% -
ROE 14.25% 12.80% 4.91% 2.53% 7.08% 4.11% 2.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.04 23.45 7.56 4.23 10.88 0.97 0.58 1217.74%
EPS 31.34 26.23 9.57 4.95 13.53 0.74 0.44 1604.99%
DPS 20.00 15.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 2.20 2.05 1.95 1.96 1.91 0.18 0.18 428.18%
Adjusted Per Share Value based on latest NOSH - 149,979
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.28 17.80 5.74 3.21 8.26 7.42 4.47 182.19%
EPS 23.79 19.91 7.27 3.76 10.27 5.64 3.37 266.68%
DPS 15.18 11.39 7.59 0.00 7.59 0.00 0.00 -
NAPS 1.67 1.556 1.4807 1.4877 1.4501 1.3727 1.3795 13.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.80 2.86 1.90 2.01 2.12 0.16 1.35 -
P/RPS 9.99 12.20 25.15 47.56 19.49 16.45 231.55 -87.62%
P/EPS 8.93 10.90 19.85 40.61 15.67 21.62 306.82 -90.47%
EY 11.19 9.17 5.04 2.46 6.38 4.63 0.33 940.93%
DY 7.14 5.24 5.26 0.00 4.72 0.00 0.00 -
P/NAPS 1.27 1.40 0.97 1.03 1.11 0.89 7.50 -69.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 -
Price 2.73 2.98 2.99 1.89 2.00 1.20 1.30 -
P/RPS 9.74 12.71 39.58 44.72 18.39 123.37 222.97 -87.52%
P/EPS 8.71 11.36 31.24 38.18 14.78 162.16 295.45 -90.39%
EY 11.48 8.80 3.20 2.62 6.77 0.62 0.34 937.98%
DY 7.33 5.03 3.34 0.00 5.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.53 0.96 1.05 6.67 7.22 -69.00%

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