[OSKPROP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 114.31%
YoY- -96.58%
Quarter Report
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 46,555 18,182 91,768 57,508 32,632 16,359 68,917 -23.02%
PBT 5,703 756 6,587 2,000 278 356 4,783 12.45%
Tax -1,356 -100 -2,158 -1,917 -893 -433 -1,724 -14.80%
NP 4,347 656 4,429 83 -615 -77 3,059 26.42%
-
NP to SH 4,493 716 4,441 88 -615 -77 3,059 29.24%
-
Tax Rate 23.78% 13.23% 32.76% 95.85% 321.22% 121.63% 36.04% -
Total Cost 42,208 17,526 87,339 57,425 33,247 16,436 65,858 -25.68%
-
Net Worth 322,064 316,233 192,928 209,244 205,315 213,675 208,907 33.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,640 - - - 9,326 -
Div Payout % - - 81.97% - - - 304.88% -
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 322,064 316,233 192,928 209,244 205,315 213,675 208,907 33.48%
NOSH 198,805 198,888 121,338 97,777 94,615 96,250 93,262 65.70%
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 9.34% 3.61% 4.83% 0.14% -1.88% -0.47% 4.44% -
ROE 1.40% 0.23% 2.30% 0.04% -0.30% -0.04% 1.46% -
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 23.42 9.14 75.63 58.82 34.49 17.00 73.90 -53.54%
EPS 2.26 0.36 3.66 0.09 -0.65 -0.08 3.28 -22.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 1.62 1.59 1.59 2.14 2.17 2.22 2.24 -19.44%
Adjusted Per Share Value based on latest NOSH - 99,014
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.07 5.49 27.73 17.38 9.86 4.94 20.83 -23.03%
EPS 1.36 0.22 1.34 0.03 -0.19 -0.02 0.92 29.79%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 2.82 -
NAPS 0.9733 0.9557 0.5831 0.6324 0.6205 0.6458 0.6313 33.49%
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 0.77 0.75 0.92 1.12 1.39 1.30 1.28 -
P/RPS 3.29 8.20 1.22 1.90 4.03 7.65 1.73 53.55%
P/EPS 34.07 208.33 25.14 1,244.44 -213.85 -1,625.00 39.02 -8.65%
EY 2.94 0.48 3.98 0.08 -0.47 -0.06 2.56 9.67%
DY 0.00 0.00 3.26 0.00 0.00 0.00 7.81 -
P/NAPS 0.48 0.47 0.58 0.52 0.64 0.59 0.57 -10.83%
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 25/08/08 28/05/08 19/02/08 23/11/07 21/08/07 21/05/07 15/02/07 -
Price 0.55 0.75 0.70 0.97 1.23 1.15 1.30 -
P/RPS 2.35 8.20 0.93 1.65 3.57 6.77 1.76 21.27%
P/EPS 24.34 208.33 19.13 1,077.78 -189.23 -1,437.50 39.63 -27.76%
EY 4.11 0.48 5.23 0.09 -0.53 -0.07 2.52 38.59%
DY 0.00 0.00 4.29 0.00 0.00 0.00 7.69 -
P/NAPS 0.34 0.47 0.44 0.45 0.57 0.52 0.58 -29.97%

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