[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 37.67%
YoY- -28.32%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,297,223 1,946,177 1,622,119 1,295,258 1,322,222 1,648,598 1,582,788 6.39%
PBT 5,293 151,367 195,462 136,443 173,985 254,700 118,995 -40.44%
Tax -29,705 -36,129 -48,378 -35,635 -35,404 -49,562 -26,021 2.22%
NP -24,412 115,238 147,084 100,808 138,581 205,138 92,974 -
-
NP to SH 55,380 114,947 121,332 75,370 105,151 150,341 66,827 -3.08%
-
Tax Rate 561.21% 23.87% 24.75% 26.12% 20.35% 19.46% 21.87% -
Total Cost 2,321,635 1,830,939 1,475,035 1,194,450 1,183,641 1,443,460 1,489,814 7.66%
-
Net Worth 5,510,278 5,272,053 4,838,516 4,632,060 4,528,130 4,295,856 4,612,924 3.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 86,821 37,219 - - - - - -
Div Payout % 156.77% 32.38% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 5,510,278 5,272,053 4,838,516 4,632,060 4,528,130 4,295,856 4,612,924 3.00%
NOSH 620,156 620,329 620,306 620,329 620,359 620,474 620,492 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.06% 5.92% 9.07% 7.78% 10.48% 12.44% 5.87% -
ROE 1.01% 2.18% 2.51% 1.63% 2.32% 3.50% 1.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 370.43 313.73 261.50 208.80 213.14 265.70 255.09 6.40%
EPS 8.93 18.53 19.56 12.15 16.95 24.23 10.77 -3.07%
DPS 14.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.8853 8.4988 7.8002 7.4671 7.2992 6.9235 7.4343 3.01%
Adjusted Per Share Value based on latest NOSH - 621,204
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 370.29 313.70 261.47 208.78 213.13 265.73 255.13 6.39%
EPS 8.93 18.53 19.56 12.15 16.95 24.23 10.77 -3.07%
DPS 13.99 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.8819 8.4979 7.7991 7.4663 7.2988 6.9244 7.4355 3.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.63 7.06 7.71 9.85 6.70 5.17 6.18 -
P/RPS 1.79 2.25 2.95 4.72 3.14 1.95 2.42 -4.89%
P/EPS 74.24 38.10 39.42 81.07 39.53 21.34 57.38 4.38%
EY 1.35 2.62 2.54 1.23 2.53 4.69 1.74 -4.13%
DY 2.11 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.99 1.32 0.92 0.75 0.83 -1.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 19/08/15 21/08/14 28/08/13 27/08/12 25/08/11 30/08/10 -
Price 7.10 6.61 7.90 8.30 7.90 4.70 5.15 -
P/RPS 1.92 2.11 3.02 3.98 3.71 1.77 2.02 -0.84%
P/EPS 79.51 35.67 40.39 68.31 46.61 19.40 47.82 8.83%
EY 1.26 2.80 2.48 1.46 2.15 5.16 2.09 -8.08%
DY 1.97 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 1.01 1.11 1.08 0.68 0.69 2.49%

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