[OSKPROP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -10.23%
YoY- -24.09%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 65,094 83,158 110,057 17,558 9,057 50,816 53,888 -0.20%
PBT 8,632 4,822 15,177 5,561 5,192 39,236 40,102 1.64%
Tax -4,130 -2,746 -4,985 -2,002 -504 -11,128 0 -100.00%
NP 4,501 2,076 10,192 3,558 4,688 28,108 40,102 2.35%
-
NP to SH 4,501 2,076 10,192 3,558 4,688 28,108 40,102 2.35%
-
Tax Rate 47.85% 56.95% 32.85% 36.00% 9.71% 28.36% 0.00% -
Total Cost 60,593 81,082 99,865 14,000 4,369 22,708 13,785 -1.56%
-
Net Worth 215,365 215,584 204,106 80,969 0 218,010 194,497 -0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 6,467 3,326 3,335 3,332 19,977 - - -100.00%
Div Payout % 143.68% 160.26% 32.72% 93.63% 426.14% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 215,365 215,584 204,106 80,969 0 218,010 194,497 -0.10%
NOSH 97,011 99,807 100,052 99,962 99,886 100,004 100,256 0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.92% 2.50% 9.26% 20.27% 51.76% 55.31% 74.42% -
ROE 2.09% 0.96% 4.99% 4.40% 0.00% 12.89% 20.62% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 67.10 83.32 110.00 17.57 9.07 50.81 53.75 -0.23%
EPS 4.64 2.08 10.19 3.56 4.69 28.11 40.00 2.31%
DPS 6.67 3.33 3.33 3.33 20.00 0.00 0.00 -100.00%
NAPS 2.22 2.16 2.04 0.81 0.00 2.18 1.94 -0.14%
Adjusted Per Share Value based on latest NOSH - 99,420
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 19.67 25.13 33.26 5.31 2.74 15.36 16.29 -0.20%
EPS 1.36 0.63 3.08 1.08 1.42 8.49 12.12 2.35%
DPS 1.95 1.01 1.01 1.01 6.04 0.00 0.00 -100.00%
NAPS 0.6509 0.6515 0.6168 0.2447 0.00 0.6589 0.5878 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.24 1.18 0.92 0.67 3.26 3.26 0.00 -
P/RPS 1.85 1.42 0.84 3.81 35.95 6.42 0.00 -100.00%
P/EPS 26.72 56.73 9.03 18.82 69.46 11.60 0.00 -100.00%
EY 3.74 1.76 11.07 5.31 1.44 8.62 0.00 -100.00%
DY 5.38 2.82 3.62 4.98 6.13 0.00 0.00 -100.00%
P/NAPS 0.56 0.55 0.45 0.83 0.00 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 23/11/04 11/11/03 29/10/02 - 22/11/00 05/11/99 -
Price 1.16 1.10 0.95 0.73 0.00 3.26 0.00 -
P/RPS 1.73 1.32 0.86 4.16 0.00 6.42 0.00 -100.00%
P/EPS 25.00 52.88 9.33 20.51 0.00 11.60 0.00 -100.00%
EY 4.00 1.89 10.72 4.88 0.00 8.62 0.00 -100.00%
DY 5.75 3.03 3.51 4.57 0.00 0.00 0.00 -100.00%
P/NAPS 0.52 0.51 0.47 0.90 0.00 1.50 0.00 -100.00%

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