[OSKPROP] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -47.08%
YoY--%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
Revenue 19,291 12,980 13,169 2,837 8,886 6,793 62,473 -40.72%
PBT 4,076 5,051 4,171 2,764 4,702 3,894 30,245 -59.02%
Tax -1,161 -2,004 -1,502 -782 -957 -378 -8,607 -59.00%
NP 2,915 3,047 2,669 1,982 3,745 3,516 21,638 -59.02%
-
NP to SH 2,915 3,047 2,669 1,982 3,745 3,516 21,638 -59.02%
-
Tax Rate 28.48% 39.68% 36.01% 28.29% 20.35% 9.71% 28.46% -
Total Cost 16,376 9,933 10,500 855 5,141 3,277 40,835 -33.41%
-
Net Worth 156,731 155,846 80,969 0 210,718 0 217,979 -13.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
Div - 4,995 2,499 2,502 29,959 14,982 - -
Div Payout % - 163.93% 93.63% 126.26% 800.00% 426.14% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
Net Worth 156,731 155,846 80,969 0 210,718 0 217,979 -13.65%
NOSH 99,828 99,901 99,962 100,101 99,866 99,886 99,990 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
NP Margin 15.11% 23.47% 20.27% 69.86% 42.14% 51.76% 34.64% -
ROE 1.86% 1.96% 3.30% 0.00% 1.78% 0.00% 9.93% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
RPS 19.32 12.99 13.17 2.83 8.90 6.80 62.48 -40.69%
EPS 2.92 3.05 2.67 1.98 3.75 3.52 21.64 -58.99%
DPS 0.00 5.00 2.50 2.50 30.00 15.00 0.00 -
NAPS 1.57 1.56 0.81 0.00 2.11 0.00 2.18 -13.59%
Adjusted Per Share Value based on latest NOSH - 99,587
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
RPS 5.83 3.92 3.98 0.86 2.69 2.05 18.88 -40.72%
EPS 0.88 0.92 0.81 0.60 1.13 1.06 6.54 -59.04%
DPS 0.00 1.51 0.76 0.76 9.05 4.53 0.00 -
NAPS 0.4737 0.471 0.2447 0.00 0.6368 0.00 0.6588 -13.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
Date 31/03/03 31/12/02 30/09/02 31/05/02 31/12/01 28/09/01 21/12/00 -
Price 0.71 0.87 0.67 3.26 3.26 3.26 3.26 -
P/RPS 3.67 6.70 5.09 115.03 36.64 47.94 5.22 -14.51%
P/EPS 24.32 37.81 25.09 164.65 86.93 92.61 15.06 23.77%
EY 4.11 2.65 3.99 0.61 1.15 1.08 6.64 -19.22%
DY 0.00 5.75 3.73 0.77 9.20 4.60 0.00 -
P/NAPS 0.45 0.44 0.83 0.00 1.55 0.00 1.50 -41.48%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/12/01 30/09/01 31/12/00 CAGR
Date 05/05/03 27/02/03 29/10/02 - - - 27/02/01 -
Price 0.75 0.73 0.73 0.00 0.00 0.00 3.26 -
P/RPS 3.88 5.62 5.54 0.00 0.00 0.00 5.22 -12.37%
P/EPS 25.68 31.72 27.34 0.00 0.00 0.00 15.06 26.81%
EY 3.89 3.15 3.66 0.00 0.00 0.00 6.64 -21.18%
DY 0.00 6.85 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.90 0.00 0.00 0.00 1.50 -39.78%

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