[OSKPROP] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 63.9%
YoY- 328.13%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 8,713 15,694 11,614 37,282 10,332 1,633 4,766 10.57%
PBT 705 1,825 -1,921 4,676 1,406 1,313 2,769 -20.37%
Tax -472 -813 -32 -1,739 -720 -426 -816 -8.71%
NP 233 1,012 -1,953 2,937 686 887 1,953 -29.82%
-
NP to SH 233 1,012 -1,953 2,937 686 887 1,953 -29.82%
-
Tax Rate 66.95% 44.55% - 37.19% 51.21% 32.44% 29.47% -
Total Cost 8,480 14,682 13,567 34,345 9,646 746 2,813 20.18%
-
Net Worth 207,836 209,966 216,332 203,791 80,530 0 218,335 -0.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 2,485 - - -
Div Payout % - - - - 362.32% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 207,836 209,966 216,332 203,791 80,530 0 218,335 -0.81%
NOSH 93,200 94,579 100,153 99,897 99,420 99,662 100,153 -1.19%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.67% 6.45% -16.82% 7.88% 6.64% 54.32% 40.98% -
ROE 0.11% 0.48% -0.90% 1.44% 0.85% 0.00% 0.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.35 16.59 11.60 37.32 10.39 1.64 4.76 11.90%
EPS 0.25 1.07 -1.95 2.94 0.69 0.89 1.95 -28.97%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.23 2.22 2.16 2.04 0.81 0.00 2.18 0.37%
Adjusted Per Share Value based on latest NOSH - 99,897
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.63 4.74 3.51 11.27 3.12 0.49 1.44 10.55%
EPS 0.07 0.31 -0.59 0.89 0.21 0.27 0.59 -29.89%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.6281 0.6345 0.6538 0.6159 0.2434 0.00 0.6598 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.16 1.24 1.18 0.92 0.67 3.26 3.26 -
P/RPS 12.41 7.47 10.18 2.47 6.45 198.96 68.51 -24.76%
P/EPS 464.00 115.89 -60.51 31.29 97.10 366.29 167.18 18.53%
EY 0.22 0.86 -1.65 3.20 1.03 0.27 0.60 -15.39%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.52 0.56 0.55 0.45 0.83 0.00 1.50 -16.17%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 14/11/05 23/11/04 11/11/03 29/10/02 - 22/11/00 -
Price 1.31 1.16 1.10 0.95 0.73 0.00 3.26 -
P/RPS 14.01 6.99 9.49 2.55 7.02 0.00 68.51 -23.23%
P/EPS 524.00 108.41 -56.41 32.31 105.80 0.00 167.18 20.96%
EY 0.19 0.92 -1.77 3.09 0.95 0.00 0.60 -17.43%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.59 0.52 0.51 0.47 0.90 0.00 1.50 -14.39%

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