[OFI] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 5.19%
YoY- 21.01%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 116,944 112,096 111,428 119,368 101,592 92,588 76,820 7.24%
PBT 10,896 7,528 4,156 9,712 7,636 7,424 9,016 3.20%
Tax -2,548 -1,508 -956 -2,156 -1,392 -1,568 -1,496 9.27%
NP 8,348 6,020 3,200 7,556 6,244 5,856 7,520 1.75%
-
NP to SH 8,400 6,020 3,200 7,556 6,244 5,856 7,520 1.85%
-
Tax Rate 23.38% 20.03% 23.00% 22.20% 18.23% 21.12% 16.59% -
Total Cost 108,596 106,076 108,228 111,812 95,348 86,732 69,300 7.76%
-
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 75,600 6.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 75,600 6.11%
NOSH 59,999 59,960 60,150 59,968 59,961 59,999 40,000 6.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.14% 5.37% 2.87% 6.33% 6.15% 6.32% 9.79% -
ROE 7.78% 6.28% 3.48% 8.75% 7.55% 7.51% 9.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 194.91 186.95 185.25 199.05 169.43 154.31 192.05 0.24%
EPS 14.00 10.04 5.32 12.60 10.40 9.76 18.80 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.60 1.53 1.44 1.38 1.30 1.89 -0.80%
Adjusted Per Share Value based on latest NOSH - 59,968
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.54 46.52 46.25 49.54 42.17 38.43 31.88 7.25%
EPS 3.49 2.50 1.33 3.14 2.59 2.43 3.12 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4482 0.3982 0.382 0.3584 0.3434 0.3237 0.3138 6.11%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.90 0.80 1.15 1.27 1.01 1.30 1.50 -
P/RPS 0.46 0.43 0.62 0.64 0.60 0.84 0.78 -8.41%
P/EPS 6.43 7.97 21.62 10.08 9.70 13.32 7.98 -3.53%
EY 15.56 12.55 4.63 9.92 10.31 7.51 12.53 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.75 0.88 0.73 1.00 0.79 -7.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 25/08/04 26/08/03 -
Price 1.00 0.81 1.12 1.16 1.06 1.25 2.02 -
P/RPS 0.51 0.43 0.60 0.58 0.63 0.81 1.05 -11.32%
P/EPS 7.14 8.07 21.05 9.21 10.18 12.81 10.74 -6.57%
EY 14.00 12.40 4.75 10.86 9.82 7.81 9.31 7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.73 0.81 0.77 0.96 1.07 -10.22%

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