[OSKPROP] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.33%
YoY--%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Revenue 21,820 16,963 26,416 19,291 24,404 0 -100.00%
PBT 3,444 3,326 3,366 4,076 20,399 0 -100.00%
Tax -1,026 -1,271 -966 -1,161 -5,746 0 -100.00%
NP 2,418 2,055 2,400 2,915 14,653 0 -100.00%
-
NP to SH 2,418 2,055 2,400 2,915 14,653 0 -100.00%
-
Tax Rate 29.79% 38.21% 28.70% 28.48% 28.17% - -
Total Cost 19,402 14,908 24,016 16,376 9,751 0 -100.00%
-
Net Worth 214,725 220,536 206,999 156,731 206,118 0 -100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Net Worth 214,725 220,536 206,999 156,731 206,118 0 -100.00%
NOSH 93,359 100,243 99,999 99,828 97,686 102,292 0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
NP Margin 11.08% 12.11% 9.09% 15.11% 60.04% 0.00% -
ROE 1.13% 0.93% 1.16% 1.86% 7.11% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
RPS 23.37 16.92 26.42 19.32 24.98 0.00 -100.00%
EPS 2.59 2.05 2.40 2.92 15.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.20 2.07 1.57 2.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 99,828
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
RPS 6.59 5.13 7.98 5.83 7.38 0.00 -100.00%
EPS 0.73 0.62 0.73 0.88 4.43 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6489 0.6665 0.6256 0.4737 0.6229 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 - -
Price 1.24 0.95 1.50 0.71 4.26 0.00 -
P/RPS 5.31 5.61 5.68 3.67 17.05 0.00 -100.00%
P/EPS 47.88 46.34 62.50 24.32 28.40 0.00 -100.00%
EY 2.09 2.16 1.60 4.11 3.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.72 0.45 2.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/00 31/03/99 CAGR
Date 24/05/06 04/05/05 29/04/04 05/05/03 04/05/00 - -
Price 1.28 0.88 1.34 0.75 3.60 0.00 -
P/RPS 5.48 5.20 5.07 3.88 14.41 0.00 -100.00%
P/EPS 49.42 42.93 55.83 25.68 24.00 0.00 -100.00%
EY 2.02 2.33 1.79 3.89 4.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.65 0.48 1.71 0.00 -100.00%

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