[OSKPROP] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -53.75%
YoY- -38.06%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Revenue 16,273 20,258 16,164 24,339 25,970 1,404 8,941 8.92%
PBT -78 397 1,323 2,172 2,631 1,353 6,258 -
Tax -460 -475 -1,014 -1,062 -839 -387 -1,783 -17.59%
NP -538 -78 309 1,110 1,792 966 4,475 -
-
NP to SH -538 -78 309 1,110 1,792 966 4,475 -
-
Tax Rate - 119.65% 76.64% 48.90% 31.89% 28.60% 28.49% -
Total Cost 16,811 20,336 15,855 23,229 24,178 438 4,466 20.83%
-
Net Worth 208,475 221,325 209,540 204,999 203,226 0 215,758 -0.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Div - 4,875 4,828 2,499 2,502 2,489 - -
Div Payout % - 0.00% 1,562.50% 225.23% 139.66% 257.73% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Net Worth 208,475 221,325 209,540 204,999 203,226 0 215,758 -0.48%
NOSH 96,071 97,500 96,562 99,999 100,111 99,587 99,888 -0.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
NP Margin -3.31% -0.39% 1.91% 4.56% 6.90% 68.80% 50.05% -
ROE -0.26% -0.04% 0.15% 0.54% 0.88% 0.00% 2.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 16.94 20.78 16.74 24.34 25.94 1.41 8.95 9.53%
EPS -0.56 -0.08 0.32 1.11 1.79 0.97 4.48 -
DPS 0.00 5.00 5.00 2.50 2.50 2.50 0.00 -
NAPS 2.17 2.27 2.17 2.05 2.03 0.00 2.16 0.06%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 4.92 6.12 4.88 7.36 7.85 0.42 2.70 8.94%
EPS -0.16 -0.02 0.09 0.34 0.54 0.29 1.35 -
DPS 0.00 1.47 1.46 0.76 0.76 0.75 0.00 -
NAPS 0.63 0.6689 0.6333 0.6195 0.6142 0.00 0.652 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/06/00 -
Price 1.39 1.26 1.18 1.18 0.87 3.26 2.99 -
P/RPS 8.21 6.06 7.05 4.85 3.35 231.24 33.40 -18.15%
P/EPS -248.21 -1,575.00 368.75 106.31 48.60 336.08 66.74 -
EY -0.40 -0.06 0.27 0.94 2.06 0.30 1.50 -
DY 0.00 3.97 4.24 2.12 2.87 0.77 0.00 -
P/NAPS 0.64 0.56 0.54 0.58 0.43 0.00 1.38 -10.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 21/08/07 28/08/06 11/08/05 12/08/04 22/08/03 - 11/08/00 -
Price 1.23 1.20 1.14 1.20 0.88 0.00 3.26 -
P/RPS 7.26 5.78 6.81 4.93 3.39 0.00 36.42 -20.57%
P/EPS -219.64 -1,500.00 356.25 108.11 49.16 0.00 72.77 -
EY -0.46 -0.07 0.28 0.92 2.03 0.00 1.37 -
DY 0.00 4.17 4.39 2.08 2.84 0.00 0.00 -
P/NAPS 0.57 0.53 0.53 0.59 0.43 0.00 1.51 -12.98%

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