[OIB] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 60.65%
YoY- 78.11%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,851 31,278 38,575 25,757 19,654 45,539 27,137 0.43%
PBT 5,687 8,233 10,084 5,753 3,349 7,123 2,892 11.92%
Tax -1,027 -2,548 -2,904 -1,409 -910 -2,045 -973 0.90%
NP 4,660 5,685 7,180 4,344 2,439 5,078 1,919 15.92%
-
NP to SH 3,265 5,311 7,180 4,344 2,439 5,078 1,919 9.25%
-
Tax Rate 18.06% 30.95% 28.80% 24.49% 27.17% 28.71% 33.64% -
Total Cost 23,191 25,593 31,395 21,413 17,215 40,461 25,218 -1.38%
-
Net Worth 270,425 273,782 234,209 214,942 199,636 184,572 178,385 7.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 270,425 273,782 234,209 214,942 199,636 184,572 178,385 7.17%
NOSH 90,443 90,357 90,428 90,311 90,333 90,035 90,093 0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.73% 18.18% 18.61% 16.87% 12.41% 11.15% 7.07% -
ROE 1.21% 1.94% 3.07% 2.02% 1.22% 2.75% 1.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.79 34.62 42.66 28.52 21.76 50.58 30.12 0.36%
EPS 3.61 5.87 7.94 4.81 2.70 5.64 2.13 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.03 2.59 2.38 2.21 2.05 1.98 7.10%
Adjusted Per Share Value based on latest NOSH - 90,311
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.99 6.73 8.30 5.54 4.23 9.80 5.84 0.42%
EPS 0.70 1.14 1.55 0.94 0.52 1.09 0.41 9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5821 0.5893 0.5041 0.4627 0.4297 0.3973 0.384 7.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.36 1.24 1.32 1.22 1.23 1.48 -
P/RPS 3.99 3.93 2.91 4.63 5.61 2.43 4.91 -3.39%
P/EPS 34.07 23.14 15.62 27.44 45.19 21.81 69.48 -11.19%
EY 2.93 4.32 6.40 3.64 2.21 4.59 1.44 12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.55 0.55 0.60 0.75 -9.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 20/03/06 21/02/05 19/02/04 20/02/03 07/02/02 15/02/01 -
Price 1.41 1.45 1.35 1.34 1.34 1.40 1.41 -
P/RPS 4.58 4.19 3.16 4.70 6.16 2.77 4.68 -0.35%
P/EPS 39.06 24.67 17.00 27.86 49.63 24.82 66.20 -8.41%
EY 2.56 4.05 5.88 3.59 2.01 4.03 1.51 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.52 0.56 0.61 0.68 0.71 -6.64%

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