[OIB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 2151.35%
YoY- 114.36%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,125 97,663 71,606 54,255 16,690 83,695 57,220 -29.12%
PBT 4,125 16,922 13,034 7,481 1,112 9,349 6,932 -29.23%
Tax -937 -3,975 -3,741 -2,132 -416 -3,396 -2,605 -49.39%
NP 3,188 12,947 9,293 5,349 696 5,953 4,327 -18.41%
-
NP to SH 2,589 9,210 6,944 4,165 185 3,823 2,954 -8.40%
-
Tax Rate 22.72% 23.49% 28.70% 28.50% 37.41% 36.32% 37.58% -
Total Cost 30,937 84,716 62,313 48,906 15,994 77,742 52,893 -30.03%
-
Net Worth 271,573 269,870 267,982 264,386 272,874 267,247 266,403 1.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 4,528 - - - 9,059 - -
Div Payout % - 49.16% - - - 236.97% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 271,573 269,870 267,982 264,386 272,874 267,247 266,403 1.28%
NOSH 90,524 90,560 90,534 90,543 92,499 90,592 90,613 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.34% 13.26% 12.98% 9.86% 4.17% 7.11% 7.56% -
ROE 0.95% 3.41% 2.59% 1.58% 0.07% 1.43% 1.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.70 107.84 79.09 59.92 18.04 92.39 63.15 -29.07%
EPS 2.86 10.17 7.67 4.60 0.20 4.22 3.26 -8.34%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.00 2.98 2.96 2.92 2.95 2.95 2.94 1.35%
Adjusted Per Share Value based on latest NOSH - 90,454
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.35 21.02 15.41 11.68 3.59 18.02 12.32 -29.10%
EPS 0.56 1.98 1.49 0.90 0.04 0.82 0.64 -8.50%
DPS 0.00 0.97 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.5846 0.5809 0.5768 0.5691 0.5874 0.5753 0.5734 1.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.58 2.59 2.58 2.52 1.43 1.44 1.24 -
P/RPS 6.84 2.40 3.26 4.21 7.93 1.56 1.96 129.89%
P/EPS 90.21 25.47 33.64 54.78 715.00 34.12 38.04 77.73%
EY 1.11 3.93 2.97 1.83 0.14 2.93 2.63 -43.70%
DY 0.00 1.93 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.86 0.87 0.87 0.86 0.48 0.49 0.42 61.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 -
Price 2.50 2.60 2.52 2.59 2.49 1.38 1.45 -
P/RPS 6.63 2.41 3.19 4.32 13.80 1.49 2.30 102.41%
P/EPS 87.41 25.57 32.86 56.30 1,245.00 32.70 44.48 56.82%
EY 1.14 3.91 3.04 1.78 0.08 3.06 2.25 -36.41%
DY 0.00 1.92 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.83 0.87 0.85 0.89 0.84 0.47 0.49 42.05%

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