[OCI] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
YoY- -71.33%
View:
Show?
Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 9,546 6,989 3,850 29,816 108,639 121,738 117,757 -34.20%
PBT -8,032 -4,866 -7,553 -47,488 -27,371 -938 -15,017 -9.89%
Tax -2 2,871 -497 0 -346 -672 -1,371 -66.30%
NP -8,034 -1,995 -8,050 -47,488 -27,717 -1,610 -16,388 -11.19%
-
NP to SH -8,034 -1,995 -8,050 -47,488 -27,717 -1,610 -16,388 -11.19%
-
Tax Rate - - - - - - - -
Total Cost 17,580 8,984 11,900 77,304 136,356 123,348 134,145 -28.71%
-
Net Worth -49,187 -41,405 -39,263 -28,477 17,689 45,284 50,915 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 604 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth -49,187 -41,405 -39,263 -28,477 17,689 45,284 50,915 -
NOSH 43,147 43,131 43,146 43,147 43,146 43,128 43,149 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -84.16% -28.54% -209.09% -159.27% -25.51% -1.32% -13.92% -
ROE 0.00% 0.00% 0.00% 0.00% -156.68% -3.56% -32.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.12 16.20 8.92 69.10 251.79 282.27 272.91 -34.20%
EPS -18.62 -4.62 -18.66 -110.06 -64.24 -3.73 -37.98 -11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS -1.14 -0.96 -0.91 -0.66 0.41 1.05 1.18 -
Adjusted Per Share Value based on latest NOSH - 40,096
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.12 16.20 8.92 69.10 251.76 282.12 272.89 -34.20%
EPS -18.62 -4.62 -18.66 -110.05 -64.23 -3.73 -37.98 -11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS -1.1399 -0.9596 -0.9099 -0.6599 0.41 1.0494 1.1799 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 24/03/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.20 0.20 0.20 0.12 0.32 0.47 0.51 -
P/RPS 0.90 1.23 2.24 0.17 0.24 0.17 0.19 29.57%
P/EPS -1.07 -4.32 -1.07 -0.11 -0.26 -12.59 -1.34 -3.67%
EY -93.10 -23.13 -93.29 -917.17 -386.83 -7.94 -74.47 3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.00 0.00 0.00 0.00 0.73 0.45 0.43 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 26/08/09 24/03/08 31/10/07 29/08/06 30/08/05 30/08/04 -
Price 0.20 0.20 0.20 0.20 0.16 0.39 0.53 -
P/RPS 0.90 1.23 2.24 0.29 0.12 0.14 0.19 29.57%
P/EPS -1.07 -4.32 -1.07 -0.18 -0.13 -10.45 -1.40 -4.37%
EY -93.10 -23.13 -93.29 -550.30 -773.67 -9.57 -71.66 4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
P/NAPS 0.00 0.00 0.00 0.00 0.36 0.37 0.45 -

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