[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 2.64%
YoY- -41.68%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,837 8,886 6,793 62,473 38,112 33,346 24,404 -61.58%
PBT 2,764 4,702 3,894 30,245 29,427 26,658 20,399 -58.87%
Tax -782 -957 -378 -8,607 -8,346 -7,530 -5,746 -58.79%
NP 1,982 3,745 3,516 21,638 21,081 19,128 14,653 -58.90%
-
NP to SH 1,982 3,745 3,516 21,638 21,081 19,128 14,653 -58.90%
-
Tax Rate 28.29% 20.35% 9.71% 28.46% 28.36% 28.25% 28.17% -
Total Cost 855 5,141 3,277 40,835 17,031 14,218 9,751 -66.11%
-
Net Worth 0 210,718 0 217,979 218,010 216,090 206,118 -
Dividend
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,502 29,959 14,982 - - - - -
Div Payout % 126.26% 800.00% 426.14% - - - - -
Equity
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 0 210,718 0 217,979 218,010 216,090 206,118 -
NOSH 100,101 99,866 99,886 99,990 100,004 100,041 97,686 1.09%
Ratio Analysis
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 69.86% 42.14% 51.76% 34.64% 55.31% 57.36% 60.04% -
ROE 0.00% 1.78% 0.00% 9.93% 9.67% 8.85% 7.11% -
Per Share
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.83 8.90 6.80 62.48 38.11 33.33 24.98 -62.02%
EPS 1.98 3.75 3.52 21.64 21.08 19.12 15.00 -59.35%
DPS 2.50 30.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.11 0.00 2.18 2.18 2.16 2.11 -
Adjusted Per Share Value based on latest NOSH - 99,464
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 0.86 2.69 2.05 18.88 11.52 10.08 7.38 -61.54%
EPS 0.60 1.13 1.06 6.54 6.37 5.78 4.43 -58.88%
DPS 0.76 9.05 4.53 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6368 0.00 0.6588 0.6589 0.653 0.6229 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 31/05/02 31/12/01 28/09/01 21/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.26 3.26 3.26 3.26 3.26 2.99 4.26 -
P/RPS 115.03 36.64 47.94 5.22 8.55 8.97 17.05 133.66%
P/EPS 164.65 86.93 92.61 15.06 15.46 15.64 28.40 118.43%
EY 0.61 1.15 1.08 6.64 6.47 6.39 3.52 -54.12%
DY 0.77 9.20 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.55 0.00 1.50 1.50 1.38 2.02 -
Price Multiplier on Announcement Date
30/06/02 31/12/01 30/09/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - 27/02/01 22/11/00 11/08/00 04/05/00 -
Price 0.00 0.00 0.00 3.26 3.26 3.26 3.60 -
P/RPS 0.00 0.00 0.00 5.22 8.55 9.78 14.41 -
P/EPS 0.00 0.00 0.00 15.06 15.46 17.05 24.00 -
EY 0.00 0.00 0.00 6.64 6.47 5.87 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.50 1.50 1.51 1.71 -

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