[OSK] YoY Quarter Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -107.66%
YoY- -134.8%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 84,809 62,065 69,255 42,520 77,519 0 -100.00%
PBT 37,966 11,543 36,902 -3,901 29,724 0 -100.00%
Tax -3,007 -3,340 -5,807 3,901 -10,100 0 -100.00%
NP 34,959 8,203 31,095 0 19,624 0 -100.00%
-
NP to SH 34,959 8,203 31,095 -6,830 19,624 0 -100.00%
-
Tax Rate 7.92% 28.94% 15.74% - 33.98% - -
Total Cost 49,850 53,862 38,160 42,520 57,895 0 -100.00%
-
Net Worth 872,501 655,269 817,164 838,960 765,212 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 29,476 12,134 - - - - -100.00%
Div Payout % 84.32% 147.93% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 872,501 655,269 817,164 838,960 765,212 0 -100.00%
NOSH 589,527 485,384 511,430 537,795 411,404 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 41.22% 13.22% 44.90% 0.00% 25.32% 0.00% -
ROE 4.01% 1.25% 3.81% -0.81% 2.56% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.39 12.79 13.54 7.91 18.84 0.00 -100.00%
EPS 5.93 1.69 6.08 -1.27 4.77 0.00 -100.00%
DPS 5.00 2.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.35 1.5978 1.56 1.86 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 537,795
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.12 3.01 3.36 2.06 3.76 0.00 -100.00%
EPS 1.70 0.40 1.51 -0.33 0.95 0.00 -100.00%
DPS 1.43 0.59 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4234 0.318 0.3966 0.4071 0.3713 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 60.65 58.70 68.42 70.36 110.02 0.00 -
P/RPS 421.59 459.07 505.26 889.92 583.89 0.00 -100.00%
P/EPS 1,022.77 3,473.37 1,125.33 -5,540.16 2,306.50 0.00 -100.00%
EY 0.10 0.03 0.09 -0.02 0.04 0.00 -100.00%
DY 0.08 0.04 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 40.98 43.48 42.82 45.10 59.15 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 12/08/04 22/08/03 23/08/02 23/08/01 11/08/00 - -
Price 59.48 61.81 62.59 69.59 115.07 0.00 -
P/RPS 413.46 483.39 462.21 880.18 610.69 0.00 -100.00%
P/EPS 1,003.04 3,657.40 1,029.44 -5,479.53 2,412.37 0.00 -100.00%
EY 0.10 0.03 0.10 -0.02 0.04 0.00 -100.00%
DY 0.08 0.04 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 40.19 45.79 39.17 44.61 61.87 0.00 -100.00%

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