[OFI] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 95.34%
YoY- 6.83%
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 57,982 61,368 59,629 62,100 51,768 47,512 39,785 6.47%
PBT 7,790 5,581 3,956 4,693 4,272 4,614 4,587 9.21%
Tax -924 -680 -776 -1,003 -818 -926 -835 1.70%
NP 6,866 4,901 3,180 3,690 3,454 3,688 3,752 10.58%
-
NP to SH 6,621 4,901 3,180 3,690 3,454 3,688 3,752 9.91%
-
Tax Rate 11.86% 12.18% 19.62% 21.37% 19.15% 20.07% 18.20% -
Total Cost 51,116 56,467 56,449 58,410 48,314 43,824 36,033 5.99%
-
Net Worth 109,750 97,780 89,999 85,199 81,599 76,758 75,640 6.39%
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 109,750 97,780 89,999 85,199 81,599 76,758 75,640 6.39%
NOSH 59,972 59,987 59,999 59,999 59,999 59,967 60,032 -0.01%
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 11.84% 7.99% 5.33% 5.94% 6.67% 7.76% 9.43% -
ROE 6.03% 5.01% 3.53% 4.33% 4.23% 4.80% 4.96% -
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 96.68 102.30 99.38 103.50 86.28 79.23 66.27 6.49%
EPS 11.04 8.17 5.30 6.15 5.76 6.15 6.25 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.63 1.50 1.42 1.36 1.28 1.26 6.41%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.16 25.57 24.85 25.88 21.57 19.80 16.58 6.46%
EPS 2.76 2.04 1.32 1.54 1.44 1.54 1.56 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4573 0.4074 0.375 0.355 0.34 0.3198 0.3152 6.39%
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 0.98 0.94 1.18 1.09 0.98 1.17 1.23 -
P/RPS 1.01 0.92 1.19 1.05 1.14 1.48 1.86 -9.66%
P/EPS 8.88 11.51 22.26 17.72 17.02 19.02 19.68 -12.41%
EY 11.27 8.69 4.49 5.64 5.87 5.26 5.08 14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.79 0.77 0.72 0.91 0.98 -9.44%
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 26/11/08 27/11/07 27/11/06 28/11/05 29/11/04 20/11/03 -
Price 1.42 0.79 1.02 1.19 0.95 1.20 1.29 -
P/RPS 1.47 0.77 1.03 1.15 1.10 1.51 1.95 -4.59%
P/EPS 12.86 9.67 19.25 19.35 16.50 19.51 20.64 -7.57%
EY 7.77 10.34 5.20 5.17 6.06 5.13 4.84 8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.68 0.84 0.70 0.94 1.02 -4.36%

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