[OFI] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 27.48%
YoY- 1459.35%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 29,510 26,370 25,398 26,252 22,868 24,365 23,147 17.52%
PBT 2,915 2,363 1,909 2,619 2,374 2,758 1,856 35.00%
Tax -633 -470 -348 -202 -478 -534 -392 37.52%
NP 2,282 1,893 1,561 2,417 1,896 2,224 1,464 34.32%
-
NP to SH 2,282 1,893 1,561 2,417 1,896 2,224 1,464 34.32%
-
Tax Rate 21.72% 19.89% 18.23% 7.71% 20.13% 19.36% 21.12% -
Total Cost 27,228 24,477 23,837 23,835 20,972 22,141 21,683 16.34%
-
Net Worth 83,999 81,643 82,746 81,566 79,200 76,730 77,999 5.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,998 - - - -
Div Payout % - - - 124.07% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,999 81,643 82,746 81,566 79,200 76,730 77,999 5.05%
NOSH 60,000 60,031 59,961 59,975 59,999 59,946 59,999 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.73% 7.18% 6.15% 9.21% 8.29% 9.13% 6.32% -
ROE 2.72% 2.32% 1.89% 2.96% 2.39% 2.90% 1.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.18 43.93 42.36 43.77 38.11 40.64 38.58 17.51%
EPS 3.80 3.16 2.60 4.03 3.16 3.71 2.44 34.24%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.36 1.38 1.36 1.32 1.28 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 59,975
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.30 10.99 10.58 10.94 9.53 10.15 9.64 17.58%
EPS 0.95 0.79 0.65 1.01 0.79 0.93 0.61 34.24%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.35 0.3402 0.3448 0.3399 0.33 0.3197 0.325 5.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 0.98 1.01 1.08 1.13 1.17 1.30 -
P/RPS 2.03 2.23 2.38 2.47 2.96 2.88 3.37 -28.60%
P/EPS 26.29 31.08 38.80 26.80 35.76 31.54 53.28 -37.47%
EY 3.80 3.22 2.58 3.73 2.80 3.17 1.88 59.65%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.73 0.79 0.86 0.91 1.00 -20.36%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 24/08/05 30/05/05 25/02/05 29/11/04 25/08/04 -
Price 0.96 0.95 1.06 1.01 1.15 1.20 1.25 -
P/RPS 1.95 2.16 2.50 2.31 3.02 2.95 3.24 -28.64%
P/EPS 25.24 30.13 40.72 25.06 36.39 32.35 51.23 -37.53%
EY 3.96 3.32 2.46 3.99 2.75 3.09 1.95 60.15%
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.77 0.74 0.87 0.94 0.96 -19.71%

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