[ORIENT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 135.83%
YoY- 23.52%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 889,788 3,133,713 2,203,854 1,394,056 667,689 2,946,280 2,198,274 -45.25%
PBT 65,431 230,786 148,855 103,596 44,117 254,559 180,601 -49.14%
Tax -26,479 -68,710 -50,333 -39,640 -16,998 -93,560 -71,206 -48.25%
NP 38,952 162,076 98,522 63,956 27,119 160,999 109,395 -49.73%
-
NP to SH 38,952 162,076 98,522 63,956 27,119 160,999 109,395 -49.73%
-
Tax Rate 40.47% 29.77% 33.81% 38.26% 38.53% 36.75% 39.43% -
Total Cost 850,836 2,971,637 2,105,332 1,330,100 640,570 2,785,281 2,088,879 -45.02%
-
Net Worth 2,435,715 2,400,365 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 5.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 103,408 51,690 - - 129,251 64,623 -
Div Payout % - 63.80% 52.47% - - 80.28% 59.07% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,435,715 2,400,365 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 5.62%
NOSH 517,290 517,041 516,904 517,025 516,552 517,006 516,989 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.38% 5.17% 4.47% 4.59% 4.06% 5.46% 4.98% -
ROE 1.60% 6.75% 4.21% 2.72% 1.18% 7.16% 4.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 172.01 606.09 426.36 269.63 129.26 569.87 425.21 -45.27%
EPS 7.53 31.35 19.06 12.37 5.25 31.14 21.16 -49.75%
DPS 0.00 20.00 10.00 0.00 0.00 25.00 12.50 -
NAPS 4.7086 4.6425 4.5224 4.547 4.4439 4.3484 4.34 5.57%
Adjusted Per Share Value based on latest NOSH - 516,647
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 143.42 505.12 355.24 224.71 107.62 474.91 354.34 -45.25%
EPS 6.28 26.12 15.88 10.31 4.37 25.95 17.63 -49.71%
DPS 0.00 16.67 8.33 0.00 0.00 20.83 10.42 -
NAPS 3.9261 3.8691 3.768 3.7894 3.7001 3.6238 3.6166 5.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.36 4.60 4.48 3.96 3.36 3.70 3.44 -
P/RPS 2.53 0.76 1.05 1.47 2.60 0.65 0.81 113.52%
P/EPS 57.90 14.67 23.50 32.01 64.00 11.88 16.26 133.00%
EY 1.73 6.81 4.25 3.12 1.56 8.42 6.15 -57.03%
DY 0.00 4.35 2.23 0.00 0.00 6.76 3.63 -
P/NAPS 0.93 0.99 0.99 0.87 0.76 0.85 0.79 11.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 21/11/02 -
Price 3.96 4.58 4.42 4.54 3.80 3.36 3.36 -
P/RPS 2.30 0.76 1.04 1.68 2.94 0.59 0.79 103.75%
P/EPS 52.59 14.61 23.19 36.70 72.38 10.79 15.88 122.01%
EY 1.90 6.84 4.31 2.72 1.38 9.27 6.30 -54.99%
DY 0.00 4.37 2.26 0.00 0.00 7.44 3.72 -
P/NAPS 0.84 0.99 0.98 1.00 0.86 0.77 0.77 5.96%

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