[OSKVI] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -52.44%
YoY- -50.88%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,748 1,427 1,733 652 6,338 6,692 0 -
PBT -3,320 -4,346 -3,049 3,674 9,282 6,298 0 -
Tax -3 -12 -3 -27 -1,858 0 0 -
NP -3,323 -4,358 -3,052 3,647 7,424 6,298 0 -
-
NP to SH -3,738 -4,724 -3,099 3,647 7,424 6,298 0 -
-
Tax Rate - - - 0.73% 20.02% 0.00% - -
Total Cost 9,071 5,785 4,785 -2,995 -1,086 394 0 -
-
Net Worth 196,428 303,685 333,853 333,182 293,960 269,914 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 196,428 303,685 333,853 333,182 293,960 269,914 0 -
NOSH 146,588 146,708 149,710 150,082 149,979 1,499,523 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -57.81% -305.40% -176.11% 559.36% 117.13% 94.11% 0.00% -
ROE -1.90% -1.56% -0.93% 1.09% 2.53% 2.33% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.92 0.97 1.16 0.43 4.23 0.45 0.00 -
EPS -2.55 -3.22 -2.07 2.43 4.95 0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.07 2.23 2.22 1.96 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,082
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.91 0.72 0.88 0.33 3.21 3.39 0.00 -
EPS -1.89 -2.39 -1.57 1.85 3.76 3.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9941 1.5369 1.6896 1.6862 1.4877 1.366 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.59 0.56 1.58 2.45 2.01 1.30 2.13 -
P/RPS 15.05 57.57 136.49 563.96 47.56 291.30 0.00 -
P/EPS -23.14 -17.39 -76.33 100.82 40.61 309.52 0.00 -
EY -4.32 -5.75 -1.31 0.99 2.46 0.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.71 1.10 1.03 7.22 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 25/05/09 27/05/08 22/05/07 23/05/06 25/04/05 - -
Price 0.50 0.69 1.32 2.44 1.89 1.40 0.00 -
P/RPS 12.75 70.94 114.03 561.66 44.72 313.71 0.00 -
P/EPS -19.61 -21.43 -63.77 100.41 38.18 333.33 0.00 -
EY -5.10 -4.67 -1.57 1.00 2.62 0.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.59 1.10 0.96 7.78 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