[OFI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -11.37%
YoY- -44.27%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 76,678 75,507 75,095 73,170 73,524 75,514 76,233 0.38%
PBT 9,544 6,553 6,363 5,214 6,759 9,670 9,965 -2.83%
Tax -1,028 74 -108 -340 -1,260 -3,534 -3,205 -53.17%
NP 8,516 6,627 6,255 4,874 5,499 6,136 6,760 16.65%
-
NP to SH 8,516 6,627 6,255 4,874 5,499 6,136 6,760 16.65%
-
Tax Rate 10.77% -1.13% 1.70% 6.52% 18.64% 36.55% 32.16% -
Total Cost 68,162 68,880 68,840 68,296 68,025 69,378 69,473 -1.26%
-
Net Worth 39,983 73,165 72,369 70,709 69,072 75,809 56,223 -20.34%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,999 1,996 1,996 1,996 1,996 - - -
Div Payout % 23.48% 30.12% 31.92% 40.96% 36.30% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 39,983 73,165 72,369 70,709 69,072 75,809 56,223 -20.34%
NOSH 39,983 39,981 39,983 39,948 39,926 44,075 33,666 12.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.11% 8.78% 8.33% 6.66% 7.48% 8.13% 8.87% -
ROE 21.30% 9.06% 8.64% 6.89% 7.96% 8.09% 12.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 191.78 188.86 187.82 183.16 184.15 171.33 226.43 -10.49%
EPS 21.30 16.58 15.64 12.20 13.77 13.92 20.08 4.01%
DPS 5.00 5.00 4.99 5.00 5.00 0.00 0.00 -
NAPS 1.00 1.83 1.81 1.77 1.73 1.72 1.67 -28.97%
Adjusted Per Share Value based on latest NOSH - 39,948
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.82 31.34 31.17 30.37 30.52 31.34 31.64 0.37%
EPS 3.53 2.75 2.60 2.02 2.28 2.55 2.81 16.44%
DPS 0.83 0.83 0.83 0.83 0.83 0.00 0.00 -
NAPS 0.1659 0.3037 0.3004 0.2935 0.2867 0.3146 0.2334 -20.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.15 1.24 1.27 1.44 1.48 1.56 1.19 -
P/RPS 0.60 0.66 0.68 0.79 0.80 0.91 0.53 8.62%
P/EPS 5.40 7.48 8.12 11.80 10.75 11.21 5.93 -6.05%
EY 18.52 13.37 12.32 8.47 9.31 8.92 16.87 6.42%
DY 4.35 4.03 3.93 3.47 3.38 0.00 0.00 -
P/NAPS 1.15 0.68 0.70 0.81 0.86 0.91 0.71 37.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 29/11/02 28/08/02 02/07/02 27/02/02 28/11/01 -
Price 1.22 1.13 1.25 1.33 1.38 1.45 1.43 -
P/RPS 0.64 0.60 0.67 0.73 0.75 0.85 0.63 1.05%
P/EPS 5.73 6.82 7.99 10.90 10.02 10.42 7.12 -13.49%
EY 17.46 14.67 12.52 9.17 9.98 9.60 14.04 15.65%
DY 4.10 4.42 3.99 3.76 3.62 0.00 0.00 -
P/NAPS 1.22 0.62 0.69 0.75 0.80 0.84 0.86 26.27%

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