[OSKPROP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 282.67%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Revenue 87,280 67,852 105,664 77,164 97,616 0 -100.00%
PBT 13,776 13,304 13,464 16,304 81,596 0 -100.00%
Tax -4,104 -5,084 -3,864 -4,644 -22,984 0 -100.00%
NP 9,672 8,220 9,600 11,660 58,612 0 -100.00%
-
NP to SH 9,672 8,220 9,600 11,660 58,612 0 -100.00%
-
Tax Rate 29.79% 38.21% 28.70% 28.48% 28.17% - -
Total Cost 77,608 59,632 96,064 65,504 39,004 0 -100.00%
-
Net Worth 214,725 220,536 206,999 156,731 206,118 0 -100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Net Worth 214,725 220,536 206,999 156,731 206,118 0 -100.00%
NOSH 93,359 100,243 99,999 99,828 97,686 102,292 0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
NP Margin 11.08% 12.11% 9.09% 15.11% 60.04% 0.00% -
ROE 4.50% 3.73% 4.64% 7.44% 28.44% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
RPS 93.49 67.69 105.66 77.30 99.93 0.00 -100.00%
EPS 10.36 8.20 9.60 11.68 60.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.20 2.07 1.57 2.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 99,828
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
RPS 26.38 20.51 31.93 23.32 29.50 0.00 -100.00%
EPS 2.92 2.48 2.90 3.52 17.71 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6489 0.6665 0.6256 0.4737 0.6229 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 - -
Price 1.24 0.95 1.50 0.71 4.26 0.00 -
P/RPS 1.33 1.40 1.42 0.92 4.26 0.00 -100.00%
P/EPS 11.97 11.59 15.63 6.08 7.10 0.00 -100.00%
EY 8.35 8.63 6.40 16.45 14.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.72 0.45 2.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Date 24/05/06 04/05/05 29/04/04 05/05/03 04/05/00 - -
Price 1.28 0.88 1.34 0.75 3.60 0.00 -
P/RPS 1.37 1.30 1.27 0.97 3.60 0.00 -100.00%
P/EPS 12.36 10.73 13.96 6.42 6.00 0.00 -100.00%
EY 8.09 9.32 7.16 15.57 16.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.65 0.48 1.71 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