[OSK] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 83.81%
YoY- 303.02%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Revenue 258,278 202,834 125,315 221,662 162,897 92,765 162,073 -0.47%
PBT 100,853 98,639 68,915 103,394 54,619 40,546 31,459 -1.17%
Tax -32,643 -30,992 -20,892 -6,827 -2,083 -1,271 -7,498 -1.48%
NP 68,210 67,647 48,023 96,567 52,536 39,275 23,961 -1.05%
-
NP to SH 68,210 67,647 48,023 96,567 52,536 39,275 23,961 -1.05%
-
Tax Rate 32.37% 31.42% 30.32% 6.60% 3.81% 3.13% 23.83% -
Total Cost 190,068 135,187 77,292 125,095 110,361 53,490 138,112 -0.32%
-
Net Worth 763,324 760,721 818,873 762,291 758,345 0 657,483 -0.15%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Net Worth 763,324 760,721 818,873 762,291 758,345 0 657,483 -0.15%
NOSH 423,927 408,990 406,974 301,301 300,549 401,174 275,097 -0.43%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
NP Margin 26.41% 33.35% 38.32% 43.56% 32.25% 42.34% 14.78% -
ROE 8.94% 8.89% 5.86% 12.67% 6.93% 0.00% 3.64% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 60.92 49.59 30.79 73.57 54.20 23.12 58.91 -0.03%
EPS 16.09 16.54 11.80 32.05 17.48 9.79 8.71 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8006 1.86 2.0121 2.53 2.5232 0.00 2.39 0.28%
Adjusted Per Share Value based on latest NOSH - 303,452
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 12.33 9.68 5.98 10.58 7.77 4.43 7.74 -0.47%
EPS 3.26 3.23 2.29 4.61 2.51 1.87 1.14 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3643 0.3631 0.3908 0.3638 0.3619 0.00 0.3138 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 77.75 110.02 162.50 0.00 0.00 0.00 0.00 -
P/RPS 127.62 221.84 527.74 0.00 0.00 0.00 0.00 -100.00%
P/EPS 483.22 665.18 1,377.12 0.00 0.00 0.00 0.00 -100.00%
EY 0.21 0.15 0.07 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 43.18 59.15 80.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 22/11/00 11/08/00 28/04/00 28/02/00 27/10/99 - - -
Price 73.09 115.07 136.84 173.38 0.00 0.00 0.00 -
P/RPS 119.97 232.02 444.40 235.67 0.00 0.00 0.00 -100.00%
P/EPS 454.26 695.71 1,159.66 540.97 0.00 0.00 0.00 -100.00%
EY 0.22 0.14 0.09 0.18 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.59 61.87 68.01 68.53 0.00 0.00 0.00 -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

Post a Comment