[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Cumulative Result
Revenue	2,946,280	2,198,274	1,373,772	619,201	2,536,702	1,983,067	1,316,933	70.80%
YoY %	34.03%	60.02%	121.86%	-75.59%	27.92%	50.58%	-	-
Horiz. %	223.72%	166.92%	104.32%	47.02%	192.62%	150.58%	100.00%	-
PBT	254,559	180,601	95,210	38,205	198,196	135,284	79,371	117.01%
YoY %	40.95%	89.69%	149.21%	-80.72%	46.50%	70.45%	-	-
Horiz. %	320.72%	227.54%	119.96%	48.13%	249.71%	170.45%	100.00%	-
Tax	-93,560	-71,206	-43,433	-13,615	-82,864	-60,191	-35,471	90.56%
YoY %	-31.39%	-63.94%	-219.01%	83.57%	-37.67%	-69.69%	-	-
Horiz. %	263.76%	200.74%	122.45%	38.38%	233.61%	169.69%	100.00%	-
NP	160,999	109,395	51,777	24,590	115,332	75,093	43,900	137.25%
YoY %	47.17%	111.28%	110.56%	-78.68%	53.59%	71.05%	-	-
Horiz. %	366.74%	249.19%	117.94%	56.01%	262.72%	171.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,999	109,395	51,777	24,590	115,332	75,093	43,900	137.25%
YoY %	47.17%	111.28%	110.56%	-78.68%	53.59%	71.05%	-	-
Horiz. %	366.74%	249.19%	117.94%	56.01%	262.72%	171.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.75%	39.43%	45.62%	35.64%	41.81%	44.49%	44.69%	-
YoY %	-6.80%	-13.57%	28.00%	-14.76%	-6.02%	-0.45%	-	-
Horiz. %	82.23%	88.23%	102.08%	79.75%	93.56%	99.55%	100.00%	-
Total Cost	2,785,281	2,088,879	1,321,995	594,611	2,421,370	1,907,974	1,273,033	68.29%
YoY %	33.34%	58.01%	122.33%	-75.44%	26.91%	49.88%	-	-
Horiz. %	218.79%	164.09%	103.85%	46.71%	190.20%	149.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,248,151	2,243,734	2,255,118	2,211,085	2,202,939	2,283,820	2,415,740	-4.66%
YoY %	0.20%	-0.50%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	129,251	64,623	64,656	-	129,238	64,646	64,634	58.52%
YoY %	100.01%	-0.05%	0.00%	-	99.92%	0.02%	-	-
Horiz. %	199.97%	99.98%	100.03%	-	199.95%	100.02%	100.00%	-
Div Payout %	80.28%	59.07%	124.88%	-	112.06%	86.09%	147.23%	-
YoY %	35.91%	-52.70%	0.00%	-	30.17%	-41.53%	-	-
Horiz. %	54.53%	40.12%	84.82%	-	76.11%	58.47%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	2,248,151	2,243,734	2,255,118	2,211,085	2,202,939	2,283,820	2,415,740	-4.66%
YoY %	0.20%	-0.50%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-
NOSH	517,006	516,989	517,252	516,596	516,952	517,169	517,078	-0.00%
YoY %	0.00%	-0.05%	0.13%	-0.07%	-0.04%	0.02%	-	-
Horiz. %	99.99%	99.98%	100.03%	99.91%	99.98%	100.02%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	5.46%	4.98%	3.77%	3.97%	4.55%	3.79%	3.33%	-
YoY %	9.64%	32.10%	-5.04%	-12.75%	20.05%	13.81%	-	-
Horiz. %	163.96%	149.55%	113.21%	119.22%	136.64%	113.81%	100.00%	-
ROE	7.16%	4.88%	2.30%	1.11%	5.24%	3.29%	1.82%	-
YoY %	46.72%	112.17%	107.21%	-78.82%	59.27%	80.77%	-	-
Horiz. %	393.41%	268.13%	126.37%	60.99%	287.91%	180.77%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	569.87	425.21	265.59	119.86	490.70	383.45	254.69	70.82%
YoY %	34.02%	60.10%	121.58%	-75.57%	27.97%	50.56%	-	-
Horiz. %	223.75%	166.95%	104.28%	47.06%	192.67%	150.56%	100.00%	-
EPS	31.14	21.16	10.01	4.76	22.31	14.52	8.49	137.27%
YoY %	47.16%	111.39%	110.29%	-78.66%	53.65%	71.02%	-	-
Horiz. %	366.78%	249.23%	117.90%	56.07%	262.78%	171.02%	100.00%	-
DPS	25.00	12.50	12.50	0.00	25.00	12.50	12.50	58.53%
YoY %	100.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	4.3484	4.34	4.3598	4.2801	4.2614	4.416	4.6719	-4.65%
YoY %	0.19%	-0.45%	1.86%	0.44%	-3.50%	-5.48%	-	-
Horiz. %	93.08%	92.90%	93.32%	91.61%	91.21%	94.52%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 516,596
RPS	474.91	354.34	221.44	99.81	408.89	319.65	212.27	70.80%
YoY %	34.03%	60.02%	121.86%	-75.59%	27.92%	50.59%	-	-
Horiz. %	223.73%	166.93%	104.32%	47.02%	192.63%	150.59%	100.00%	-
EPS	25.95	17.63	8.35	3.96	18.59	12.10	7.08	137.16%
YoY %	47.19%	111.14%	110.86%	-78.70%	53.64%	70.90%	-	-
Horiz. %	366.53%	249.01%	117.94%	55.93%	262.57%	170.90%	100.00%	-
DPS	20.83	10.42	10.42	0.00	20.83	10.42	10.42	58.48%
YoY %	99.90%	0.00%	0.00%	0.00%	99.90%	0.00%	-	-
Horiz. %	199.90%	100.00%	100.00%	0.00%	199.90%	100.00%	100.00%	-
NAPS	3.6238	3.6166	3.635	3.564	3.5509	3.6812	3.8939	-4.66%
YoY %	0.20%	-0.51%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	3.70	3.44	4.02	3.74	3.80	3.02	3.70	-
P/RPS	0.65	0.81	1.51	3.12	0.77	0.79	1.45	-41.34%
YoY %	-19.75%	-46.36%	-51.60%	305.19%	-2.53%	-45.52%	-	-
Horiz. %	44.83%	55.86%	104.14%	215.17%	53.10%	54.48%	100.00%	-
P/EPS	11.88	16.26	40.16	78.57	17.03	20.80	43.58	-57.85%
YoY %	-26.94%	-59.51%	-48.89%	361.36%	-18.13%	-52.27%	-	-
Horiz. %	27.26%	37.31%	92.15%	180.29%	39.08%	47.73%	100.00%	-
EY	8.42	6.15	2.49	1.27	5.87	4.81	2.29	137.65%
YoY %	36.91%	146.99%	96.06%	-78.36%	22.04%	110.04%	-	-
Horiz. %	367.69%	268.56%	108.73%	55.46%	256.33%	210.04%	100.00%	-
DY	6.76	3.63	3.11	0.00	6.58	4.14	3.38	58.53%
YoY %	86.23%	16.72%	0.00%	0.00%	58.94%	22.49%	-	-
Horiz. %	200.00%	107.40%	92.01%	0.00%	194.67%	122.49%	100.00%	-
P/NAPS	0.85	0.79	0.92	0.87	0.89	0.68	0.79	4.98%
YoY %	7.59%	-14.13%	5.75%	-2.25%	30.88%	-13.92%	-	-
Horiz. %	107.59%	100.00%	116.46%	110.13%	112.66%	86.08%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	03/04/03	21/11/02	23/08/02	20/05/02	25/02/02	30/11/01	28/08/01	-
Price	3.36	3.36	3.90	4.00	3.64	3.10	3.66	-
P/RPS	0.59	0.79	1.47	3.34	0.74	0.81	1.44	-44.74%
YoY %	-25.32%	-46.26%	-55.99%	351.35%	-8.64%	-43.75%	-	-
Horiz. %	40.97%	54.86%	102.08%	231.94%	51.39%	56.25%	100.00%	-
P/EPS	10.79	15.88	38.96	84.03	16.32	21.35	43.11	-60.18%
YoY %	-32.05%	-59.24%	-53.64%	414.89%	-23.56%	-50.48%	-	-
Horiz. %	25.03%	36.84%	90.37%	194.92%	37.86%	49.52%	100.00%	-
EY	9.27	6.30	2.57	1.19	6.13	4.68	2.32	151.16%
YoY %	47.14%	145.14%	115.97%	-80.59%	30.98%	101.72%	-	-
Horiz. %	399.57%	271.55%	110.78%	51.29%	264.22%	201.72%	100.00%	-
DY	7.44	3.72	3.21	0.00	6.87	4.03	3.42	67.65%
YoY %	100.00%	15.89%	0.00%	0.00%	70.47%	17.84%	-	-
Horiz. %	217.54%	108.77%	93.86%	0.00%	200.88%	117.84%	100.00%	-
P/NAPS	0.77	0.77	0.89	0.93	0.85	0.70	0.78	-0.85%
YoY %	0.00%	-13.48%	-4.30%	9.41%	21.43%	-10.26%	-	-
Horiz. %	98.72%	98.72%	114.10%	119.23%	108.97%	89.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos