[OFI] QoQ TTM Result on 30-Sep-2001 [#2]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -22.71%
YoY- 29.06%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 73,170 73,524 75,514 76,233 77,279 74,342 54,449 21.84%
PBT 5,214 6,759 9,670 9,965 11,939 11,948 9,176 -31.46%
Tax -340 -1,260 -3,534 -3,205 -3,193 -3,143 -1,551 -63.74%
NP 4,874 5,499 6,136 6,760 8,746 8,805 7,625 -25.85%
-
NP to SH 4,874 5,499 6,136 6,760 8,746 8,805 7,625 -25.85%
-
Tax Rate 6.52% 18.64% 36.55% 32.16% 26.74% 26.31% 16.90% -
Total Cost 68,296 68,025 69,378 69,473 68,533 65,537 46,824 28.70%
-
Net Worth 70,709 69,072 75,809 56,223 72,038 62,540 64,051 6.83%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,996 1,996 - - - - - -
Div Payout % 40.96% 36.30% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 70,709 69,072 75,809 56,223 72,038 62,540 64,051 6.83%
NOSH 39,948 39,926 44,075 33,666 43,660 39,333 39,783 0.27%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.66% 7.48% 8.13% 8.87% 11.32% 11.84% 14.00% -
ROE 6.89% 7.96% 8.09% 12.02% 12.14% 14.08% 11.90% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 183.16 184.15 171.33 226.43 177.00 189.01 136.86 21.50%
EPS 12.20 13.77 13.92 20.08 20.03 22.39 19.17 -26.07%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.72 1.67 1.65 1.59 1.61 6.53%
Adjusted Per Share Value based on latest NOSH - 33,666
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.49 30.64 31.46 31.76 32.20 30.98 22.69 21.83%
EPS 2.03 2.29 2.56 2.82 3.64 3.67 3.18 -25.92%
DPS 0.83 0.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2946 0.2878 0.3159 0.2343 0.3002 0.2606 0.2669 6.82%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.44 1.48 1.56 1.19 1.30 1.68 2.15 -
P/RPS 0.79 0.80 0.91 0.53 0.73 0.89 1.57 -36.81%
P/EPS 11.80 10.75 11.21 5.93 6.49 7.50 11.22 3.42%
EY 8.47 9.31 8.92 16.87 15.41 13.32 8.91 -3.32%
DY 3.47 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.91 0.71 0.79 1.06 1.34 -28.57%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 02/07/02 27/02/02 28/11/01 29/08/01 25/05/01 - -
Price 1.33 1.38 1.45 1.43 1.42 1.49 0.00 -
P/RPS 0.73 0.75 0.85 0.63 0.80 0.79 0.00 -
P/EPS 10.90 10.02 10.42 7.12 7.09 6.66 0.00 -
EY 9.17 9.98 9.60 14.04 14.11 15.02 0.00 -
DY 3.76 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.84 0.86 0.86 0.94 0.00 -

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