[OIB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 75.5%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,336 30,761 104,077 78,851 50,546 24,789 102,125 -22.66%
PBT 18,547 8,463 18,916 15,878 9,755 4,002 24,906 -17.76%
Tax -5,442 -2,537 -4,115 -3,509 -2,707 -1,298 -6,335 -9.59%
NP 13,105 5,926 14,801 12,369 7,048 2,704 18,571 -20.65%
-
NP to SH 13,105 5,926 14,801 12,369 7,048 2,704 18,571 -20.65%
-
Tax Rate 29.34% 29.98% 21.75% 22.10% 27.75% 32.43% 25.44% -
Total Cost 56,231 24,835 89,276 66,482 43,498 22,085 83,554 -23.11%
-
Net Worth 234,243 229,802 223,053 220,347 214,779 215,418 212,892 6.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,612 - - - 6,314 -
Div Payout % - - 24.41% - - - 34.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 234,243 229,802 223,053 220,347 214,779 215,418 212,892 6.54%
NOSH 90,441 90,473 90,305 90,306 90,243 90,133 90,208 0.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.90% 19.26% 14.22% 15.69% 13.94% 10.91% 18.18% -
ROE 5.59% 2.58% 6.64% 5.61% 3.28% 1.26% 8.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 76.66 34.00 115.25 87.32 56.01 27.50 113.21 -22.79%
EPS 14.49 6.55 16.39 13.70 7.81 3.00 20.59 -20.79%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 7.00 -
NAPS 2.59 2.54 2.47 2.44 2.38 2.39 2.36 6.36%
Adjusted Per Share Value based on latest NOSH - 90,389
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.92 6.62 22.40 16.97 10.88 5.34 21.98 -22.67%
EPS 2.82 1.28 3.19 2.66 1.52 0.58 4.00 -20.70%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 1.36 -
NAPS 0.5042 0.4947 0.4801 0.4743 0.4623 0.4637 0.4583 6.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.24 1.27 1.45 1.50 1.32 1.31 1.30 -
P/RPS 1.62 3.74 1.26 1.72 2.36 4.76 1.15 25.53%
P/EPS 8.56 19.39 8.85 10.95 16.90 43.67 6.31 22.43%
EY 11.69 5.16 11.30 9.13 5.92 2.29 15.84 -18.25%
DY 0.00 0.00 2.76 0.00 0.00 0.00 5.38 -
P/NAPS 0.48 0.50 0.59 0.61 0.55 0.55 0.55 -8.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 23/11/04 19/08/04 20/05/04 19/02/04 19/11/03 21/08/03 -
Price 1.35 1.37 1.28 1.32 1.34 1.43 1.32 -
P/RPS 1.76 4.03 1.11 1.51 2.39 5.20 1.17 31.12%
P/EPS 9.32 20.92 7.81 9.64 17.16 47.67 6.41 28.19%
EY 10.73 4.78 12.80 10.38 5.83 2.10 15.60 -21.99%
DY 0.00 0.00 3.13 0.00 0.00 0.00 5.30 -
P/NAPS 0.52 0.54 0.52 0.54 0.56 0.60 0.56 -4.79%

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