[OSKPROP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.04%
YoY- -32.65%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 46,555 32,632 42,078 33,127 50,755 45,261 2,837 59.34%
PBT 5,703 278 3,841 4,649 5,538 6,707 2,764 12.81%
Tax -1,356 -893 -1,501 -2,285 -2,028 -2,000 -782 9.59%
NP 4,347 -615 2,340 2,364 3,510 4,707 1,982 13.97%
-
NP to SH 4,493 -615 2,340 2,364 3,510 4,707 1,982 14.60%
-
Tax Rate 23.78% 321.22% 39.08% 49.15% 36.62% 29.82% 28.29% -
Total Cost 42,208 33,247 39,738 30,763 47,245 40,554 855 91.41%
-
Net Worth 322,064 205,315 211,625 213,744 204,999 202,870 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 4,661 4,924 2,500 2,498 2,502 -
Div Payout % - - 199.20% 208.33% 71.23% 53.08% 126.26% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 322,064 205,315 211,625 213,744 204,999 202,870 0 -
NOSH 198,805 94,615 93,227 98,499 100,000 99,936 100,101 12.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.34% -1.88% 5.56% 7.14% 6.92% 10.40% 69.86% -
ROE 1.40% -0.30% 1.11% 1.11% 1.71% 2.32% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.42 34.49 45.13 33.63 50.76 45.29 2.83 42.17%
EPS 2.26 -0.65 2.51 2.40 3.51 4.71 1.98 2.22%
DPS 0.00 0.00 5.00 5.00 2.50 2.50 2.50 -
NAPS 1.62 2.17 2.27 2.17 2.05 2.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,562
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.07 9.86 12.72 10.01 15.34 13.68 0.86 59.26%
EPS 1.36 -0.19 0.71 0.71 1.06 1.42 0.60 14.59%
DPS 0.00 0.00 1.41 1.49 0.76 0.76 0.76 -
NAPS 0.9733 0.6205 0.6396 0.646 0.6195 0.6131 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.77 1.39 1.26 1.18 1.18 0.87 3.26 -
P/RPS 3.29 4.03 2.79 3.51 2.32 1.92 115.03 -44.66%
P/EPS 34.07 -213.85 50.20 49.17 33.62 18.47 164.65 -23.07%
EY 2.94 -0.47 1.99 2.03 2.97 5.41 0.61 29.93%
DY 0.00 0.00 3.97 4.24 2.12 2.87 0.77 -
P/NAPS 0.48 0.64 0.56 0.54 0.58 0.43 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 21/08/07 28/08/06 11/08/05 12/08/04 22/08/03 - -
Price 0.55 1.23 1.20 1.14 1.20 0.88 0.00 -
P/RPS 2.35 3.57 2.66 3.39 2.36 1.94 0.00 -
P/EPS 24.34 -189.23 47.81 47.50 34.19 18.68 0.00 -
EY 4.11 -0.53 2.09 2.11 2.92 5.35 0.00 -
DY 0.00 0.00 4.17 4.39 2.08 2.84 0.00 -
P/NAPS 0.34 0.57 0.53 0.53 0.59 0.43 0.00 -

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