[OSKPROP] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 227.51%
YoY- 151.82%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,258 21,820 24,186 15,694 16,164 16,963 11,945 42.35%
PBT 397 3,444 3,897 1,825 1,323 3,326 3,741 -77.67%
Tax -475 -1,026 528 -813 -1,014 -1,271 -1,240 -47.34%
NP -78 2,418 4,425 1,012 309 2,055 2,501 -
-
NP to SH -78 2,418 4,425 1,012 309 2,055 2,501 -
-
Tax Rate 119.65% 29.79% -13.55% 44.55% 76.64% 38.21% 33.15% -
Total Cost 20,336 19,402 19,761 14,682 15,855 14,908 9,444 66.98%
-
Net Worth 221,325 214,725 227,742 209,966 209,540 220,536 218,087 0.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,875 - 4,994 - 4,828 - 2,501 56.23%
Div Payout % 0.00% - 112.87% - 1,562.50% - 100.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 221,325 214,725 227,742 209,966 209,540 220,536 218,087 0.99%
NOSH 97,500 93,359 99,887 94,579 96,562 100,243 100,040 -1.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.39% 11.08% 18.30% 6.45% 1.91% 12.11% 20.94% -
ROE -0.04% 1.13% 1.94% 0.48% 0.15% 0.93% 1.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.78 23.37 24.21 16.59 16.74 16.92 11.94 44.83%
EPS -0.08 2.59 4.43 1.07 0.32 2.05 2.50 -
DPS 5.00 0.00 5.00 0.00 5.00 0.00 2.50 58.94%
NAPS 2.27 2.30 2.28 2.22 2.17 2.20 2.18 2.74%
Adjusted Per Share Value based on latest NOSH - 94,579
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.12 6.59 7.31 4.74 4.88 5.13 3.61 42.31%
EPS -0.02 0.73 1.34 0.31 0.09 0.62 0.76 -
DPS 1.47 0.00 1.51 0.00 1.46 0.00 0.76 55.42%
NAPS 0.6689 0.6489 0.6883 0.6345 0.6333 0.6665 0.6591 0.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.24 1.35 1.24 1.18 0.95 1.08 -
P/RPS 6.06 5.31 5.58 7.47 7.05 5.61 9.05 -23.51%
P/EPS -1,575.00 47.88 30.47 115.89 368.75 46.34 43.20 -
EY -0.06 2.09 3.28 0.86 0.27 2.16 2.31 -
DY 3.97 0.00 3.70 0.00 4.24 0.00 2.31 43.62%
P/NAPS 0.56 0.54 0.59 0.56 0.54 0.43 0.50 7.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 22/02/06 14/11/05 11/08/05 04/05/05 17/02/05 -
Price 1.20 1.28 1.37 1.16 1.14 0.88 1.05 -
P/RPS 5.78 5.48 5.66 6.99 6.81 5.20 8.79 -24.43%
P/EPS -1,500.00 49.42 30.93 108.41 356.25 42.93 42.00 -
EY -0.07 2.02 3.23 0.92 0.28 2.33 2.38 -
DY 4.17 0.00 3.65 0.00 4.39 0.00 2.38 45.48%
P/NAPS 0.53 0.56 0.60 0.52 0.53 0.40 0.48 6.84%

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