[OFI] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 53.47%
YoY- 136.73%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 19,205 19,074 18,440 20,158 19,006 17,903 18,028 4.31%
PBT 2,254 2,852 2,653 2,583 1,456 -139 2,463 -5.75%
Tax -374 -420 -518 -192 102 682 -700 -34.23%
NP 1,880 2,432 2,135 2,391 1,558 543 1,763 4.38%
-
NP to SH 1,880 2,432 2,135 2,391 1,558 543 1,763 4.38%
-
Tax Rate 16.59% 14.73% 19.53% 7.43% -7.01% - 28.42% -
Total Cost 17,325 16,642 16,305 17,767 17,448 17,360 16,265 4.31%
-
Net Worth 75,600 39,983 73,165 72,369 70,709 69,072 75,809 -0.18%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,999 - - - 1,996 - -
Div Payout % - 82.20% - - - 367.65% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,600 39,983 73,165 72,369 70,709 69,072 75,809 -0.18%
NOSH 40,000 39,983 39,981 39,983 39,948 39,926 44,075 -6.27%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.79% 12.75% 11.58% 11.86% 8.20% 3.03% 9.78% -
ROE 2.49% 6.08% 2.92% 3.30% 2.20% 0.79% 2.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.01 47.71 46.12 50.42 47.58 44.84 40.90 11.30%
EPS 4.70 4.05 5.34 5.98 3.90 1.36 4.00 11.38%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.89 1.00 1.83 1.81 1.77 1.73 1.72 6.50%
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.97 7.92 7.65 8.37 7.89 7.43 7.48 4.33%
EPS 0.78 1.01 0.89 0.99 0.65 0.23 0.73 4.52%
DPS 0.00 0.83 0.00 0.00 0.00 0.83 0.00 -
NAPS 0.3138 0.1659 0.3037 0.3004 0.2935 0.2867 0.3146 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.50 1.15 1.24 1.27 1.44 1.48 1.56 -
P/RPS 3.12 2.41 2.69 2.52 3.03 3.30 3.81 -12.50%
P/EPS 31.91 18.91 23.22 21.24 36.92 108.82 39.00 -12.55%
EY 3.13 5.29 4.31 4.71 2.71 0.92 2.56 14.38%
DY 0.00 4.35 0.00 0.00 0.00 3.38 0.00 -
P/NAPS 0.79 1.15 0.68 0.70 0.81 0.86 0.91 -9.02%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 22/05/03 27/02/03 29/11/02 28/08/02 02/07/02 27/02/02 -
Price 2.02 1.22 1.13 1.25 1.33 1.38 1.45 -
P/RPS 4.21 2.56 2.45 2.48 2.80 3.08 3.54 12.28%
P/EPS 42.98 20.06 21.16 20.90 34.10 101.47 36.25 12.05%
EY 2.33 4.99 4.73 4.78 2.93 0.99 2.76 -10.70%
DY 0.00 4.10 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.07 1.22 0.62 0.69 0.75 0.80 0.84 17.56%

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