[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 51.0%
YoY- -53.65%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,295,258 1,322,222 1,648,598 1,582,788 1,789,550 2,758,326 2,054,700 -7.39%
PBT 136,443 173,985 254,700 118,995 253,536 326,482 226,558 -8.09%
Tax -35,635 -35,404 -49,562 -26,021 -72,652 -75,582 -56,624 -7.42%
NP 100,808 138,581 205,138 92,974 180,884 250,900 169,934 -8.32%
-
NP to SH 75,370 105,151 150,341 66,827 144,177 205,582 141,443 -9.95%
-
Tax Rate 26.12% 20.35% 19.46% 21.87% 28.66% 23.15% 24.99% -
Total Cost 1,194,450 1,183,641 1,443,460 1,489,814 1,608,666 2,507,426 1,884,766 -7.31%
-
Net Worth 4,632,060 4,528,130 4,295,856 4,612,924 3,789,906 3,626,503 3,168,043 6.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,632,060 4,528,130 4,295,856 4,612,924 3,789,906 3,626,503 3,168,043 6.53%
NOSH 620,329 620,359 620,474 620,492 516,948 516,927 516,970 3.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.78% 10.48% 12.44% 5.87% 10.11% 9.10% 8.27% -
ROE 1.63% 2.32% 3.50% 1.45% 3.80% 5.67% 4.46% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 208.80 213.14 265.70 255.09 346.18 533.60 397.45 -10.16%
EPS 12.15 16.95 24.23 10.77 27.89 39.77 27.36 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4671 7.2992 6.9235 7.4343 7.3313 7.0155 6.1281 3.34%
Adjusted Per Share Value based on latest NOSH - 620,109
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 208.78 213.13 265.73 255.13 288.45 444.61 331.19 -7.39%
EPS 12.15 16.95 24.23 10.77 23.24 33.14 22.80 -9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4663 7.2988 6.9244 7.4355 6.1089 5.8455 5.1065 6.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.85 6.70 5.17 6.18 5.45 5.75 5.75 -
P/RPS 4.72 3.14 1.95 2.42 1.57 1.08 1.45 21.71%
P/EPS 81.07 39.53 21.34 57.38 19.54 14.46 21.02 25.20%
EY 1.23 2.53 4.69 1.74 5.12 6.92 4.76 -20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.92 0.75 0.83 0.74 0.82 0.94 5.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 27/08/12 25/08/11 30/08/10 27/08/09 28/08/08 28/08/07 -
Price 8.30 7.90 4.70 5.15 5.40 5.50 6.20 -
P/RPS 3.98 3.71 1.77 2.02 1.56 1.03 1.56 16.87%
P/EPS 68.31 46.61 19.40 47.82 19.36 13.83 22.66 20.17%
EY 1.46 2.15 5.16 2.09 5.16 7.23 4.41 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 0.68 0.69 0.74 0.78 1.01 1.58%

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