[OIB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -75.31%
YoY- -51.78%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 96,442 65,970 47,133 23,756 119,926 98,582 69,122 24.88%
PBT 9,797 6,646 5,640 3,778 18,205 16,826 13,643 -19.82%
Tax -1,817 -1,175 -1,103 -585 -3,735 -3,609 -2,569 -20.63%
NP 7,980 5,471 4,537 3,193 14,470 13,217 11,074 -19.63%
-
NP to SH 6,543 4,328 3,663 2,756 11,161 10,258 8,980 -19.04%
-
Tax Rate 18.55% 17.68% 19.56% 15.48% 20.52% 21.45% 18.83% -
Total Cost 88,462 60,499 42,596 20,563 105,456 85,365 58,048 32.46%
-
Net Worth 272,720 269,820 269,524 275,599 272,462 271,375 270,394 0.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,060 - - - 9,051 - - -
Div Payout % 138.48% - - - 81.10% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 272,720 269,820 269,524 275,599 272,462 271,375 270,394 0.57%
NOSH 90,604 90,543 90,444 90,657 90,519 90,458 90,433 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.27% 8.29% 9.63% 13.44% 12.07% 13.41% 16.02% -
ROE 2.40% 1.60% 1.36% 1.00% 4.10% 3.78% 3.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 106.44 72.86 52.11 26.20 132.49 108.98 76.43 24.73%
EPS 7.23 4.78 4.05 3.04 12.33 11.34 9.93 -19.08%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.01 2.98 2.98 3.04 3.01 3.00 2.99 0.44%
Adjusted Per Share Value based on latest NOSH - 90,657
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.76 14.20 10.15 5.11 25.81 21.22 14.88 24.88%
EPS 1.41 0.93 0.79 0.59 2.40 2.21 1.93 -18.89%
DPS 1.95 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.587 0.5808 0.5802 0.5932 0.5865 0.5841 0.582 0.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.29 1.40 1.34 1.50 1.43 1.47 1.23 -
P/RPS 1.21 1.92 2.57 5.72 1.08 1.35 1.61 -17.35%
P/EPS 17.86 29.29 33.09 49.34 11.60 12.96 12.39 27.63%
EY 5.60 3.41 3.02 2.03 8.62 7.71 8.07 -21.63%
DY 7.75 0.00 0.00 0.00 6.99 0.00 0.00 -
P/NAPS 0.43 0.47 0.45 0.49 0.48 0.49 0.41 3.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 21/02/08 20/11/07 21/08/07 25/05/07 15/02/07 -
Price 1.49 1.52 1.35 1.39 1.52 1.44 1.41 -
P/RPS 1.40 2.09 2.59 5.30 1.15 1.32 1.84 -16.67%
P/EPS 20.63 31.80 33.33 45.72 12.33 12.70 14.20 28.30%
EY 4.85 3.14 3.00 2.19 8.11 7.88 7.04 -22.01%
DY 6.71 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.50 0.51 0.45 0.46 0.50 0.48 0.47 4.21%

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