[OSK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -52.81%
YoY- 2483.6%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 287,997 119,671 90,391 114,366 49,209 64,159 47,318 35.10%
PBT 116,728 40,734 28,134 36,994 2,422 13,132 -2,994 -
Tax -31,533 -11,738 -9,221 -13,158 -3,422 -7,451 2,994 -
NP 85,195 28,996 18,913 23,836 -1,000 5,681 0 -
-
NP to SH 75,919 24,773 18,913 23,836 -1,000 5,681 -3,289 -
-
Tax Rate 27.01% 28.82% 32.78% 35.57% 141.29% 56.74% - -
Total Cost 202,802 90,675 71,478 90,530 50,209 58,478 47,318 27.43%
-
Net Worth 1,323,789 1,177,632 916,642 743,601 633,333 801,993 835,618 7.96%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,323,789 1,177,632 916,642 743,601 633,333 801,993 835,618 7.96%
NOSH 621,497 610,172 580,153 509,316 476,190 511,801 530,483 2.67%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 29.58% 24.23% 20.92% 20.84% -2.03% 8.85% 0.00% -
ROE 5.73% 2.10% 2.06% 3.21% -0.16% 0.71% -0.39% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 46.34 19.61 15.58 22.45 10.33 12.54 8.92 31.58%
EPS 12.22 4.06 3.26 4.68 -0.21 1.11 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.93 1.58 1.46 1.33 1.567 1.5752 5.15%
Adjusted Per Share Value based on latest NOSH - 509,316
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.74 5.71 4.31 5.46 2.35 3.06 2.26 35.07%
EPS 3.62 1.18 0.90 1.14 -0.05 0.27 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6318 0.562 0.4375 0.3549 0.3023 0.3828 0.3988 7.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 109.63 52.48 49.76 82.80 54.04 69.98 63.76 -
P/RPS 236.58 267.58 319.37 368.74 522.94 558.24 714.82 -16.82%
P/EPS 897.47 1,292.61 1,526.38 1,769.23 -25,733.34 6,304.51 -10,283.87 -
EY 0.11 0.08 0.07 0.06 0.00 0.02 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 51.47 27.19 31.49 56.71 40.63 44.66 40.48 4.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 25/05/06 04/05/05 29/04/04 06/05/03 16/05/02 09/05/01 -
Price 115.46 51.70 46.26 72.70 51.32 74.64 68.42 -
P/RPS 249.16 263.61 296.91 323.76 496.62 595.41 767.06 -17.08%
P/EPS 945.19 1,273.40 1,419.02 1,553.42 -24,438.10 6,724.32 -11,035.48 -
EY 0.11 0.08 0.07 0.06 0.00 0.01 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 54.21 26.79 29.28 49.79 38.59 47.63 43.44 3.75%

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