[OSKPROP] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.16%
YoY- -18.64%
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 73,007 74,314 108,348 12,980 8,886 62,473 69,532 -0.05%
PBT 10,371 7,358 11,867 5,051 4,702 30,245 38,066 1.39%
Tax -2,570 -3,300 -3,568 -2,004 -957 -8,607 -961 -1.04%
NP 7,801 4,058 8,299 3,047 3,745 21,638 37,105 1.67%
-
NP to SH 7,801 4,058 8,299 3,047 3,745 21,638 37,105 1.67%
-
Tax Rate 24.78% 44.85% 30.07% 39.68% 20.35% 28.46% 2.52% -
Total Cost 65,206 70,256 100,049 9,933 5,141 40,835 32,427 -0.73%
-
Net Worth 222,885 217,892 204,975 155,846 210,718 217,979 197,559 -0.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,775 4,997 7,499 4,995 29,959 - - -100.00%
Div Payout % 125.31% 123.15% 90.36% 163.93% 800.00% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 222,885 217,892 204,975 155,846 210,718 217,979 197,559 -0.12%
NOSH 97,756 99,950 99,987 99,901 99,866 99,990 100,283 0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.69% 5.46% 7.66% 23.47% 42.14% 34.64% 53.36% -
ROE 3.50% 1.86% 4.05% 1.96% 1.78% 9.93% 18.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 74.68 74.35 108.36 12.99 8.90 62.48 69.34 -0.07%
EPS 7.98 4.06 8.30 3.05 3.75 21.64 37.10 1.64%
DPS 10.00 5.00 7.50 5.00 30.00 0.00 0.00 -100.00%
NAPS 2.28 2.18 2.05 1.56 2.11 2.18 1.97 -0.15%
Adjusted Per Share Value based on latest NOSH - 101,111
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.06 22.46 32.74 3.92 2.69 18.88 21.01 -0.05%
EPS 2.36 1.23 2.51 0.92 1.13 6.54 11.21 1.67%
DPS 2.95 1.51 2.27 1.51 9.05 0.00 0.00 -100.00%
NAPS 0.6736 0.6585 0.6195 0.471 0.6368 0.6588 0.597 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 - -
Price 1.35 1.08 1.00 0.87 3.26 3.26 0.00 -
P/RPS 1.81 1.45 0.92 6.70 36.64 5.22 0.00 -100.00%
P/EPS 16.92 26.60 12.05 37.81 86.93 15.06 0.00 -100.00%
EY 5.91 3.76 8.30 2.65 1.15 6.64 0.00 -100.00%
DY 7.41 4.63 7.50 5.75 9.20 0.00 0.00 -100.00%
P/NAPS 0.59 0.50 0.49 0.44 1.55 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 17/02/05 13/02/04 27/02/03 - 27/02/01 25/02/00 -
Price 1.37 1.05 0.94 0.73 0.00 3.26 4.72 -
P/RPS 1.83 1.41 0.87 5.62 0.00 5.22 6.81 1.40%
P/EPS 17.17 25.86 11.33 31.72 0.00 15.06 12.76 -0.31%
EY 5.82 3.87 8.83 3.15 0.00 6.64 7.84 0.31%
DY 7.30 4.76 7.98 6.85 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.48 0.46 0.37 0.00 1.50 2.40 1.48%

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