[OFI] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -68.43%
YoY- 88.13%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 45,246 35,229 29,236 28,024 27,857 29,842 25,398 10.09%
PBT 4,759 3,768 2,724 1,882 1,039 2,428 1,909 16.43%
Tax -1,200 -753 -637 -377 -239 -539 -348 22.90%
NP 3,559 3,015 2,087 1,505 800 1,889 1,561 14.71%
-
NP to SH 3,498 3,015 2,100 1,505 800 1,889 1,561 14.38%
-
Tax Rate 25.22% 19.98% 23.38% 20.03% 23.00% 22.20% 18.23% -
Total Cost 41,687 32,214 27,149 26,519 27,057 27,953 23,837 9.75%
-
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,200 - - - - - - -
Div Payout % 34.31% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.38%
NOSH 60,000 59,940 59,999 59,960 60,150 59,968 59,961 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.87% 8.56% 7.14% 5.37% 2.87% 6.33% 6.15% -
ROE 2.92% 2.59% 1.94% 1.57% 0.87% 2.19% 1.89% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.41 58.77 48.73 46.74 46.31 49.76 42.36 10.08%
EPS 5.83 5.03 3.50 2.51 1.33 3.15 2.60 14.39%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.80 1.60 1.53 1.44 1.38 6.37%
Adjusted Per Share Value based on latest NOSH - 59,960
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.78 14.62 12.13 11.63 11.56 12.39 10.54 10.10%
EPS 1.45 1.25 0.87 0.62 0.33 0.78 0.65 14.30%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4981 0.4826 0.4482 0.3982 0.382 0.3584 0.3434 6.39%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.60 1.54 0.90 0.80 1.15 1.27 1.01 -
P/RPS 2.12 2.62 1.85 1.71 2.48 2.55 2.38 -1.90%
P/EPS 27.44 30.62 25.71 31.87 86.47 40.32 38.80 -5.60%
EY 3.64 3.27 3.89 3.14 1.16 2.48 2.58 5.90%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.50 0.50 0.75 0.88 0.73 1.53%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 -
Price 1.44 1.96 1.00 0.81 1.12 1.16 1.06 -
P/RPS 1.91 3.33 2.05 1.73 2.42 2.33 2.50 -4.38%
P/EPS 24.70 38.97 28.57 32.27 84.21 36.83 40.72 -7.99%
EY 4.05 2.57 3.50 3.10 1.19 2.72 2.46 8.66%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 0.56 0.51 0.73 0.81 0.77 -1.11%

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