[OIB] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 58.38%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 31,414 30,784 28,305 22,966 27,045 19,580 15,491 12.49%
PBT 6,340 9,356 6,123 5,576 4,429 3,395 2,367 17.83%
Tax -104 369 -802 -1,713 -1,270 -1,233 -488 -22.70%
NP 6,236 9,725 5,321 3,863 3,159 2,162 1,879 22.12%
-
NP to SH 5,589 9,725 5,321 3,863 3,159 2,162 1,879 19.91%
-
Tax Rate 1.64% -3.94% 13.10% 30.72% 28.67% 36.32% 20.62% -
Total Cost 25,178 21,059 22,984 19,103 23,886 17,418 13,612 10.78%
-
Net Worth 262,267 243,124 220,551 203,078 188,099 181,067 17,801,053 -50.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 262,267 243,124 220,551 203,078 188,099 181,067 17,801,053 -50.47%
NOSH 90,436 90,381 90,389 90,257 90,000 90,083 89,904 0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.85% 31.59% 18.80% 16.82% 11.68% 11.04% 12.13% -
ROE 2.13% 4.00% 2.41% 1.90% 1.68% 1.19% 0.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.74 34.06 31.31 25.45 30.05 21.74 17.23 12.39%
EPS 6.18 10.76 5.89 4.28 3.51 2.40 2.09 19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.69 2.44 2.25 2.09 2.01 198.00 -50.52%
Adjusted Per Share Value based on latest NOSH - 90,257
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.76 6.63 6.09 4.94 5.82 4.21 3.33 12.51%
EPS 1.20 2.09 1.15 0.83 0.68 0.47 0.40 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.5233 0.4747 0.4371 0.4049 0.3897 38.3168 -50.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.49 1.20 1.50 1.20 1.60 1.39 2.88 -
P/RPS 4.29 3.52 4.79 4.72 5.32 6.40 16.71 -20.26%
P/EPS 24.11 11.15 25.48 28.04 45.58 57.92 137.80 -25.20%
EY 4.15 8.97 3.92 3.57 2.19 1.73 0.73 33.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.61 0.53 0.77 0.69 0.01 92.51%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 17/05/01 17/05/00 -
Price 1.33 1.22 1.32 1.25 1.50 1.40 2.76 -
P/RPS 3.83 3.58 4.22 4.91 4.99 6.44 16.02 -21.21%
P/EPS 21.52 11.34 22.42 29.21 42.74 58.33 132.06 -26.08%
EY 4.65 8.82 4.46 3.42 2.34 1.71 0.76 35.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.54 0.56 0.72 0.70 0.01 89.23%

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