[ORIENT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.49%
YoY- 21.17%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,165,576 3,579,100 5,516,652 4,109,400 4,030,300 4,414,694 3,894,992 -3.39%
PBT 237,990 507,072 652,964 453,116 384,656 337,764 288,896 -3.17%
Tax -52,042 -145,304 -151,164 -113,248 -100,638 -75,340 -112,548 -12.05%
NP 185,948 361,768 501,800 339,868 284,018 262,424 176,348 0.88%
-
NP to SH 133,654 288,354 411,164 282,886 233,466 233,176 176,348 -4.51%
-
Tax Rate 21.87% 28.66% 23.15% 24.99% 26.16% 22.31% 38.96% -
Total Cost 2,979,628 3,217,332 5,014,852 3,769,532 3,746,282 4,152,270 3,718,644 -3.62%
-
Net Worth 4,612,924 3,789,906 3,626,503 3,168,043 2,879,913 2,749,150 2,458,011 11.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 4,612,924 3,789,906 3,626,503 3,168,043 2,879,913 2,749,150 2,458,011 11.05%
NOSH 620,492 516,948 516,927 516,970 516,975 517,019 517,149 3.08%
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 5.87% 10.11% 9.10% 8.27% 7.05% 5.94% 4.53% -
ROE 2.90% 7.61% 11.34% 8.93% 8.11% 8.48% 7.17% -
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 510.17 692.35 1,067.20 794.90 779.59 853.87 753.17 -6.28%
EPS 21.54 55.78 79.54 54.72 45.16 45.10 34.10 -7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4343 7.3313 7.0155 6.1281 5.5707 5.3173 4.753 7.73%
Adjusted Per Share Value based on latest NOSH - 517,018
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 510.25 576.91 889.22 662.39 649.64 711.60 627.83 -3.39%
EPS 21.54 46.48 66.27 45.60 37.63 37.59 28.43 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4355 6.1089 5.8455 5.1065 4.6421 4.4313 3.962 11.05%
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 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.18 5.45 5.75 5.75 3.86 4.14 4.20 -
P/RPS 1.21 0.79 0.54 0.72 0.50 0.48 0.56 13.69%
P/EPS 28.69 9.77 7.23 10.51 8.55 9.18 12.32 15.12%
EY 3.49 10.23 13.83 9.52 11.70 10.89 8.12 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.82 0.94 0.69 0.78 0.88 -0.96%
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 30/08/10 27/08/09 28/08/08 28/08/07 28/08/06 29/08/05 26/08/04 -
Price 5.15 5.40 5.50 6.20 4.02 4.10 4.00 -
P/RPS 1.01 0.78 0.52 0.78 0.52 0.48 0.53 11.34%
P/EPS 23.91 9.68 6.91 11.33 8.90 9.09 11.73 12.59%
EY 4.18 10.33 14.46 8.83 11.23 11.00 8.53 -11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.78 1.01 0.72 0.77 0.84 -3.22%

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