[OFI] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 10.63%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 122,736 119,258 124,200 103,536 95,024 79,570 78,328 7.76%
PBT 11,162 7,912 9,386 8,544 9,228 9,174 8,078 5.53%
Tax -1,360 -1,552 -2,006 -1,636 -1,852 -1,670 -180 40.03%
NP 9,802 6,360 7,380 6,908 7,376 7,504 7,898 3.66%
-
NP to SH 9,802 6,360 7,380 6,908 7,376 7,504 7,898 3.66%
-
Tax Rate 12.18% 19.62% 21.37% 19.15% 20.07% 18.20% 2.23% -
Total Cost 112,934 112,898 116,820 96,628 87,648 72,066 70,430 8.17%
-
Net Worth 97,780 89,999 85,199 81,599 76,758 75,640 72,418 5.12%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 97,780 89,999 85,199 81,599 76,758 75,640 72,418 5.12%
NOSH 59,987 59,999 59,999 59,999 59,967 60,032 40,010 6.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.99% 5.33% 5.94% 6.67% 7.76% 9.43% 10.08% -
ROE 10.02% 7.07% 8.66% 8.47% 9.61% 9.92% 10.91% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 204.60 198.76 207.00 172.56 158.46 132.55 195.77 0.73%
EPS 16.34 10.60 12.30 11.52 12.30 12.50 19.74 -3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.50 1.42 1.36 1.28 1.26 1.81 -1.72%
Adjusted Per Share Value based on latest NOSH - 60,031
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 51.14 49.69 51.75 43.14 39.59 33.15 32.64 7.76%
EPS 4.08 2.65 3.08 2.88 3.07 3.13 3.29 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4074 0.375 0.355 0.34 0.3198 0.3152 0.3017 5.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.94 1.18 1.09 0.98 1.17 1.23 1.27 -
P/RPS 0.46 0.59 0.53 0.57 0.74 0.93 0.65 -5.59%
P/EPS 5.75 11.13 8.86 8.51 9.51 9.84 6.43 -1.84%
EY 17.38 8.98 11.28 11.75 10.51 10.16 15.54 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.77 0.72 0.91 0.98 0.70 -3.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 28/11/05 29/11/04 20/11/03 29/11/02 -
Price 0.79 1.02 1.19 0.95 1.20 1.29 1.25 -
P/RPS 0.39 0.51 0.57 0.55 0.76 0.97 0.64 -7.91%
P/EPS 4.83 9.62 9.67 8.25 9.76 10.32 6.33 -4.40%
EY 20.68 10.39 10.34 12.12 10.25 9.69 15.79 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.84 0.70 0.94 1.02 0.69 -5.86%

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