[OSKPROP] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.7%
YoY- 259.89%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,614 24,339 26,416 25,805 37,282 25,970 19,291 -28.63%
PBT -1,921 2,172 3,366 484 4,676 2,631 4,076 -
Tax -32 -1,062 -966 171 -1,739 -839 -1,161 -90.81%
NP -1,953 1,110 2,400 655 2,937 1,792 2,915 -
-
NP to SH -1,953 1,110 2,400 655 2,937 1,792 2,915 -
-
Tax Rate - 48.90% 28.70% -35.33% 37.19% 31.89% 28.48% -
Total Cost 13,567 23,229 24,016 25,150 34,345 24,178 16,376 -11.75%
-
Net Worth 216,332 204,999 206,999 203,446 203,791 203,226 156,731 23.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,499 - 4,962 - 2,502 - -
Div Payout % - 225.23% - 757.58% - 139.66% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 216,332 204,999 206,999 203,446 203,791 203,226 156,731 23.89%
NOSH 100,153 99,999 99,999 99,242 99,897 100,111 99,828 0.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -16.82% 4.56% 9.09% 2.54% 7.88% 6.90% 15.11% -
ROE -0.90% 0.54% 1.16% 0.32% 1.44% 0.88% 1.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.60 24.34 26.42 26.00 37.32 25.94 19.32 -28.76%
EPS -1.95 1.11 2.40 0.66 2.94 1.79 2.92 -
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 2.16 2.05 2.07 2.05 2.04 2.03 1.57 23.62%
Adjusted Per Share Value based on latest NOSH - 99,242
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.51 7.36 7.98 7.80 11.27 7.85 5.83 -28.63%
EPS -0.59 0.34 0.73 0.20 0.89 0.54 0.88 -
DPS 0.00 0.76 0.00 1.50 0.00 0.76 0.00 -
NAPS 0.6538 0.6195 0.6256 0.6148 0.6159 0.6142 0.4737 23.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.18 1.18 1.50 1.00 0.92 0.87 0.71 -
P/RPS 10.18 4.85 5.68 3.85 2.47 3.35 3.67 97.05%
P/EPS -60.51 106.31 62.50 151.52 31.29 48.60 24.32 -
EY -1.65 0.94 1.60 0.66 3.20 2.06 4.11 -
DY 0.00 2.12 0.00 5.00 0.00 2.87 0.00 -
P/NAPS 0.55 0.58 0.72 0.49 0.45 0.43 0.45 14.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 12/08/04 29/04/04 13/02/04 11/11/03 22/08/03 05/05/03 -
Price 1.10 1.20 1.34 0.94 0.95 0.88 0.75 -
P/RPS 9.49 4.93 5.07 3.62 2.55 3.39 3.88 81.23%
P/EPS -56.41 108.11 55.83 142.42 32.31 49.16 25.68 -
EY -1.77 0.92 1.79 0.70 3.09 2.03 3.89 -
DY 0.00 2.08 0.00 5.32 0.00 2.84 0.00 -
P/NAPS 0.51 0.59 0.65 0.46 0.47 0.43 0.48 4.11%

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