[OIB] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 16.13%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 87,960 131,442 136,734 133,493 105,134 101,582 137,604 -7.18%
PBT 8,861 22,434 32,596 37,204 21,170 23,553 19,386 -12.22%
Tax -1,566 -4,812 -5,433 -6,765 -4,678 -6,708 -5,524 -18.93%
NP 7,294 17,622 27,162 30,438 16,492 16,845 13,862 -10.14%
-
NP to SH 5,770 13,677 24,710 30,438 16,492 16,845 13,862 -13.57%
-
Tax Rate 17.67% 21.45% 16.67% 18.18% 22.10% 28.48% 28.49% -
Total Cost 80,665 113,820 109,572 103,054 88,642 84,737 123,741 -6.87%
-
Net Worth 269,820 271,375 262,174 243,207 220,347 202,901 188,136 6.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 269,820 271,375 262,174 243,207 220,347 202,901 188,136 6.18%
NOSH 90,543 90,458 90,404 90,411 90,306 90,178 90,017 0.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.29% 13.41% 19.87% 22.80% 15.69% 16.58% 10.07% -
ROE 2.14% 5.04% 9.43% 12.52% 7.48% 8.30% 7.37% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 97.15 145.31 151.25 147.65 116.42 112.65 152.86 -7.26%
EPS 6.37 15.12 27.33 33.67 18.27 18.68 15.40 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.00 2.90 2.69 2.44 2.25 2.09 6.08%
Adjusted Per Share Value based on latest NOSH - 90,381
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 18.85 28.17 29.31 28.61 22.53 21.77 29.49 -7.18%
EPS 1.24 2.93 5.30 6.52 3.53 3.61 2.97 -13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5783 0.5816 0.5619 0.5213 0.4723 0.4349 0.4032 6.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.40 1.47 1.49 1.20 1.50 1.20 1.60 -
P/RPS 1.44 1.01 0.99 0.81 1.29 1.07 1.05 5.40%
P/EPS 21.97 9.72 5.45 3.56 8.21 6.42 10.39 13.27%
EY 4.55 10.29 18.34 28.06 12.17 15.57 9.63 -11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.51 0.45 0.61 0.53 0.77 -7.89%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 25/05/07 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 -
Price 1.52 1.44 1.33 1.22 1.32 1.25 1.50 -
P/RPS 1.56 0.99 0.88 0.83 1.13 1.11 0.98 8.04%
P/EPS 23.85 9.52 4.87 3.62 7.23 6.69 9.74 16.08%
EY 4.19 10.50 20.55 27.60 13.84 14.94 10.27 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.46 0.45 0.54 0.56 0.72 -5.58%

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