[OIB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 121.14%
YoY- 85.94%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 39,859 134,523 100,120 69,336 30,761 104,077 78,851 -36.51%
PBT 9,875 37,549 27,903 18,547 8,463 18,916 15,878 -27.11%
Tax -1,425 -6,621 -5,074 -5,442 -2,537 -4,115 -3,509 -45.13%
NP 8,450 30,928 22,829 13,105 5,926 14,801 12,369 -22.41%
-
NP to SH 7,632 29,471 22,829 13,105 5,926 14,801 12,369 -27.50%
-
Tax Rate 14.43% 17.63% 18.18% 29.34% 29.98% 21.75% 22.10% -
Total Cost 31,409 103,595 77,291 56,231 24,835 89,276 66,482 -39.31%
-
Net Worth 257,715 250,458 243,207 234,243 229,802 223,053 220,347 10.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,041 - - - 3,612 - -
Div Payout % - 30.68% - - - 24.41% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 257,715 250,458 243,207 234,243 229,802 223,053 220,347 10.99%
NOSH 90,426 90,418 90,411 90,441 90,473 90,305 90,306 0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.20% 22.99% 22.80% 18.90% 19.26% 14.22% 15.69% -
ROE 2.96% 11.77% 9.39% 5.59% 2.58% 6.64% 5.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.08 148.78 110.74 76.66 34.00 115.25 87.32 -36.57%
EPS 8.44 32.59 25.25 14.49 6.55 16.39 13.70 -27.57%
DPS 0.00 10.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.85 2.77 2.69 2.59 2.54 2.47 2.44 10.89%
Adjusted Per Share Value based on latest NOSH - 90,428
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.58 28.96 21.55 14.92 6.62 22.40 16.97 -36.50%
EPS 1.64 6.34 4.91 2.82 1.28 3.19 2.66 -27.53%
DPS 0.00 1.95 0.00 0.00 0.00 0.78 0.00 -
NAPS 0.5547 0.5391 0.5235 0.5042 0.4947 0.4801 0.4743 10.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.31 1.36 1.20 1.24 1.27 1.45 1.50 -
P/RPS 2.97 0.91 1.08 1.62 3.74 1.26 1.72 43.88%
P/EPS 15.52 4.17 4.75 8.56 19.39 8.85 10.95 26.15%
EY 6.44 23.97 21.04 11.69 5.16 11.30 9.13 -20.74%
DY 0.00 7.35 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.46 0.49 0.45 0.48 0.50 0.59 0.61 -17.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 20/05/04 -
Price 1.32 1.34 1.22 1.35 1.37 1.28 1.32 -
P/RPS 2.99 0.90 1.10 1.76 4.03 1.11 1.51 57.62%
P/EPS 15.64 4.11 4.83 9.32 20.92 7.81 9.64 38.03%
EY 6.39 24.32 20.70 10.73 4.78 12.80 10.38 -27.61%
DY 0.00 7.46 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.46 0.48 0.45 0.52 0.54 0.52 0.54 -10.12%

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