[OKA] YoY Cumulative Quarter Result on 31-Dec-2001 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 41,559 33,319 31,907 0 -
PBT 6,968 5,737 6,988 0 -
Tax -1,373 -1,056 -1,467 0 -
NP 5,595 4,681 5,521 0 -
-
NP to SH 5,595 4,681 5,521 0 -
-
Tax Rate 19.70% 18.41% 20.99% - -
Total Cost 35,964 28,638 26,386 0 -
-
Net Worth 73,239 67,814 61,474 0 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 73,239 67,814 61,474 0 -
NOSH 60,032 60,012 39,156 0 -
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.46% 14.05% 17.30% 0.00% -
ROE 7.64% 6.90% 8.98% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 69.23 55.52 81.49 0.00 -
EPS 9.32 7.80 14.10 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.13 1.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.91 13.56 12.98 0.00 -
EPS 2.28 1.90 2.25 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.2759 0.2501 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 - -
Price 1.53 1.90 1.80 0.00 -
P/RPS 2.21 3.42 2.21 0.00 -
P/EPS 16.42 24.36 12.77 0.00 -
EY 6.09 4.11 7.83 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.68 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/05 12/04/04 21/02/03 - -
Price 1.42 2.00 1.73 0.00 -
P/RPS 2.05 3.60 2.12 0.00 -
P/EPS 15.24 25.64 12.27 0.00 -
EY 6.56 3.90 8.15 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.77 1.10 0.00 -

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