[OSK] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -177.56%
YoY- -80.86%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 123,187 62,065 49,209 26,794 61,321 69,255 64,159 54.41%
PBT 29,663 11,543 2,422 -6,832 7,505 36,902 13,132 72.07%
Tax -13,064 -3,340 -3,422 1,813 -1,034 -5,807 -7,451 45.35%
NP 16,599 8,203 -1,000 -5,019 6,471 31,095 5,681 104.24%
-
NP to SH 16,599 8,203 -1,000 -5,019 6,471 31,095 5,681 104.24%
-
Tax Rate 44.04% 28.94% 141.29% - 13.78% 15.74% 56.74% -
Total Cost 106,588 53,862 50,209 31,813 54,850 38,160 58,478 49.15%
-
Net Worth 487,500 655,269 633,333 652,780 690,981 817,164 801,993 -28.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 12,134 - 12,138 - - - -
Div Payout % - 147.93% - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 487,500 655,269 633,333 652,780 690,981 817,164 801,993 -28.22%
NOSH 487,500 485,384 476,190 485,555 505,546 511,430 511,801 -3.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.47% 13.22% -2.03% -18.73% 10.55% 44.90% 8.85% -
ROE 3.40% 1.25% -0.16% -0.77% 0.94% 3.81% 0.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.27 12.79 10.33 5.52 12.13 13.54 12.54 59.47%
EPS 3.41 1.69 -0.21 -1.03 1.28 6.08 1.11 111.18%
DPS 0.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.33 1.3444 1.3668 1.5978 1.567 -25.85%
Adjusted Per Share Value based on latest NOSH - 485,555
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.98 3.01 2.39 1.30 2.98 3.36 3.11 54.56%
EPS 0.81 0.40 -0.05 -0.24 0.31 1.51 0.28 102.89%
DPS 0.00 0.59 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.2366 0.318 0.3073 0.3168 0.3353 0.3966 0.3892 -28.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 63.76 58.70 54.04 55.59 60.26 68.42 69.98 -
P/RPS 252.32 459.07 522.94 1,007.39 496.80 505.26 558.24 -41.07%
P/EPS 1,872.58 3,473.37 -25,733.34 -5,377.97 4,707.81 1,125.33 6,304.51 -55.45%
EY 0.05 0.03 0.00 -0.02 0.02 0.09 0.02 84.09%
DY 0.00 0.04 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 63.76 43.48 40.63 41.35 44.09 42.82 44.66 26.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 12/11/03 22/08/03 06/05/03 26/02/03 29/10/02 23/08/02 16/05/02 -
Price 68.81 61.81 51.32 54.43 58.31 62.59 74.64 -
P/RPS 272.31 483.39 496.62 986.37 480.72 462.21 595.41 -40.61%
P/EPS 2,020.90 3,657.40 -24,438.10 -5,265.75 4,555.47 1,029.44 6,724.32 -55.09%
EY 0.05 0.03 0.00 -0.02 0.02 0.10 0.01 192.11%
DY 0.00 0.04 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 68.81 45.79 38.59 40.49 42.66 39.17 47.63 27.76%

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