[OFI] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 25.4%
YoY- -10.22%
Quarter Report
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 118,441 124,397 125,509 108,555 96,632 81,136 76,678 7.50%
PBT 10,055 5,329 10,968 9,024 9,607 6,993 9,544 0.87%
Tax -288 -564 -2,597 -1,841 -1,606 -1,734 -1,028 -19.09%
NP 9,767 4,765 8,371 7,183 8,001 5,259 8,516 2.30%
-
NP to SH 9,768 4,767 8,373 7,183 8,001 5,259 8,516 2.31%
-
Tax Rate 2.86% 10.58% 23.68% 20.40% 16.72% 24.80% 10.77% -
Total Cost 108,674 119,632 117,138 101,372 88,631 75,877 68,162 8.07%
-
Net Worth 106,199 94,881 90,567 85,811 81,569 76,156 73,191 6.39%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,099 2,101 41 30 2,998 2,998 1,999 0.81%
Div Payout % 21.50% 44.09% 0.50% 0.42% 37.48% 57.01% 23.48% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 106,199 94,881 90,567 85,811 81,569 76,156 73,191 6.39%
NOSH 59,999 60,051 59,978 60,008 59,977 59,965 39,995 6.98%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.25% 3.83% 6.67% 6.62% 8.28% 6.48% 11.11% -
ROE 9.20% 5.02% 9.25% 8.37% 9.81% 6.91% 11.64% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 197.40 207.15 209.26 180.90 161.11 135.30 191.72 0.48%
EPS 16.28 7.95 13.96 11.97 13.34 8.77 14.19 2.31%
DPS 3.50 3.50 0.07 0.05 5.00 5.00 5.00 -5.76%
NAPS 1.77 1.58 1.51 1.43 1.36 1.27 1.83 -0.55%
Adjusted Per Share Value based on latest NOSH - 60,040
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 49.36 51.84 52.30 45.24 40.27 33.81 31.95 7.51%
EPS 4.07 1.99 3.49 2.99 3.33 2.19 3.55 2.30%
DPS 0.88 0.88 0.02 0.01 1.25 1.25 0.83 0.97%
NAPS 0.4426 0.3954 0.3774 0.3576 0.3399 0.3174 0.305 6.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.73 0.95 1.13 1.15 1.08 1.45 1.15 -
P/RPS 0.37 0.46 0.54 0.64 0.67 1.07 0.60 -7.73%
P/EPS 4.48 11.97 8.09 9.61 8.10 16.53 5.40 -3.06%
EY 22.30 8.36 12.35 10.41 12.35 6.05 18.52 3.14%
DY 4.79 3.68 0.06 0.04 4.63 3.45 4.35 1.61%
P/NAPS 0.41 0.60 0.75 0.80 0.79 1.14 0.63 -6.90%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 30/05/07 30/05/06 30/05/05 31/05/04 22/05/03 -
Price 0.88 0.97 1.09 1.19 1.01 1.33 1.22 -
P/RPS 0.45 0.47 0.52 0.66 0.63 0.98 0.64 -5.69%
P/EPS 5.41 12.22 7.81 9.94 7.57 15.17 5.73 -0.95%
EY 18.50 8.18 12.81 10.06 13.21 6.59 17.45 0.97%
DY 3.98 3.61 0.06 0.04 4.95 3.76 4.10 -0.49%
P/NAPS 0.50 0.61 0.72 0.83 0.74 1.05 0.67 -4.75%

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