[OSK] QoQ 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- -6325.93%
YoY- -179.61%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 50,222 42,520 47,318 79,214 56,912 77,519 125,315 -45.61%
PBT 1,540 -3,901 -2,994 -39,196 2,214 29,724 68,915 -92.04%
Tax -853 3,901 2,994 39,196 -1,651 -10,100 -20,892 -88.11%
NP 687 0 0 0 563 19,624 48,023 -94.09%
-
NP to SH 687 -6,830 -3,289 -35,052 563 19,624 48,023 -94.09%
-
Tax Rate 55.39% - - - 74.57% 33.98% 30.32% -
Total Cost 49,535 42,520 47,318 79,214 56,349 57,895 77,292 -25.64%
-
Net Worth 827,253 838,960 835,618 910,016 844,781 765,212 818,873 0.68%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 827,253 838,960 835,618 910,016 844,781 765,212 818,873 0.68%
NOSH 528,461 537,795 530,483 534,329 469,166 411,404 406,974 19.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.37% 0.00% 0.00% 0.00% 0.99% 25.32% 38.32% -
ROE 0.08% -0.81% -0.39% -3.85% 0.07% 2.56% 5.86% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 9.50 7.91 8.92 14.82 12.13 18.84 30.79 -54.30%
EPS 0.13 -1.27 -0.62 -6.56 0.12 4.77 11.80 -95.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5654 1.56 1.5752 1.7031 1.8006 1.86 2.0121 -15.39%
Adjusted Per Share Value based on latest NOSH - 534,329
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.44 2.06 2.30 3.84 2.76 3.76 6.08 -45.56%
EPS 0.03 -0.33 -0.16 -1.70 0.03 0.95 2.33 -94.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.4071 0.4055 0.4416 0.41 0.3713 0.3974 0.66%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 56.37 70.36 63.76 70.36 77.75 110.02 162.50 -
P/RPS 593.15 889.92 714.82 474.61 640.95 583.89 527.74 8.09%
P/EPS 43,361.54 -5,540.16 -10,283.87 -1,072.56 64,791.67 2,306.50 1,377.12 895.04%
EY 0.00 -0.02 -0.01 -0.09 0.00 0.04 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 36.01 45.10 40.48 41.31 43.18 59.15 80.76 -41.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 23/08/01 09/05/01 27/02/01 22/11/00 11/08/00 28/04/00 -
Price 64.14 69.59 68.42 73.47 73.09 115.07 136.84 -
P/RPS 674.91 880.18 767.06 495.58 602.53 610.69 444.40 32.09%
P/EPS 49,338.47 -5,479.53 -11,035.48 -1,119.97 60,908.34 2,412.37 1,159.66 1115.94%
EY 0.00 -0.02 -0.01 -0.09 0.00 0.04 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.97 44.61 43.44 43.14 40.59 61.87 68.01 -28.64%

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