[OIB] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -76.23%
YoY- -25.12%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 26,954 22,858 23,756 41,271 39,859 30,761 24,789 1.40%
PBT 2,676 2,260 3,778 7,956 9,875 8,463 4,002 -6.48%
Tax -912 -651 -585 -1,542 -1,425 -2,537 -1,298 -5.70%
NP 1,764 1,609 3,193 6,414 8,450 5,926 2,704 -6.86%
-
NP to SH 1,713 1,213 2,756 5,715 7,632 5,926 2,704 -7.31%
-
Tax Rate 34.08% 28.81% 15.48% 19.38% 14.43% 29.98% 32.43% -
Total Cost 25,190 21,249 20,563 34,857 31,409 24,835 22,085 2.21%
-
Net Worth 276,436 273,377 275,599 273,090 257,715 229,802 215,418 4.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 276,436 273,377 275,599 273,090 257,715 229,802 215,418 4.24%
NOSH 90,634 90,522 90,657 90,427 90,426 90,473 90,133 0.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.54% 7.04% 13.44% 15.54% 21.20% 19.26% 10.91% -
ROE 0.62% 0.44% 1.00% 2.09% 2.96% 2.58% 1.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.74 25.25 26.20 45.64 44.08 34.00 27.50 1.31%
EPS 1.89 1.34 3.04 6.32 8.44 6.55 3.00 -7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 3.02 3.04 3.02 2.85 2.54 2.39 4.14%
Adjusted Per Share Value based on latest NOSH - 90,427
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.78 4.90 5.09 8.85 8.54 6.59 5.31 1.42%
EPS 0.37 0.26 0.59 1.22 1.64 1.27 0.58 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5925 0.5859 0.5907 0.5853 0.5524 0.4925 0.4617 4.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.23 1.48 1.50 1.40 1.31 1.27 1.31 -
P/RPS 4.14 5.86 5.72 3.07 2.97 3.74 4.76 -2.29%
P/EPS 65.08 110.45 49.34 22.15 15.52 19.39 43.67 6.86%
EY 1.54 0.91 2.03 4.51 6.44 5.16 2.29 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.49 0.46 0.46 0.50 0.55 -5.16%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 19/11/08 20/11/07 21/11/06 16/11/05 23/11/04 19/11/03 -
Price 1.34 1.01 1.39 1.38 1.32 1.37 1.43 -
P/RPS 4.51 4.00 5.30 3.02 2.99 4.03 5.20 -2.34%
P/EPS 70.90 75.37 45.72 21.84 15.64 20.92 47.67 6.83%
EY 1.41 1.33 2.19 4.58 6.39 4.78 2.10 -6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.46 0.46 0.46 0.54 0.60 -5.03%

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