[OSKPROP] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -275.95%
YoY- -166.5%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 24,876 8,713 15,694 11,614 37,282 10,332 1,633 57.41%
PBT 1,722 705 1,825 -1,921 4,676 1,406 1,313 4.62%
Tax -1,024 -472 -813 -32 -1,739 -720 -426 15.73%
NP 698 233 1,012 -1,953 2,937 686 887 -3.91%
-
NP to SH 703 233 1,012 -1,953 2,937 686 887 -3.79%
-
Tax Rate 59.47% 66.95% 44.55% - 37.19% 51.21% 32.44% -
Total Cost 24,178 8,480 14,682 13,567 34,345 9,646 746 78.51%
-
Net Worth 211,890 207,836 209,966 216,332 203,791 80,530 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 2,485 - -
Div Payout % - - - - - 362.32% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 211,890 207,836 209,966 216,332 203,791 80,530 0 -
NOSH 99,014 93,200 94,579 100,153 99,897 99,420 99,662 -0.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.81% 2.67% 6.45% -16.82% 7.88% 6.64% 54.32% -
ROE 0.33% 0.11% 0.48% -0.90% 1.44% 0.85% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.12 9.35 16.59 11.60 37.32 10.39 1.64 57.55%
EPS 0.71 0.25 1.07 -1.95 2.94 0.69 0.89 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.14 2.23 2.22 2.16 2.04 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,153
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.52 2.63 4.74 3.51 11.27 3.12 0.49 57.60%
EPS 0.21 0.07 0.31 -0.59 0.89 0.21 0.27 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.6404 0.6281 0.6345 0.6538 0.6159 0.2434 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.12 1.16 1.24 1.18 0.92 0.67 3.26 -
P/RPS 4.46 12.41 7.47 10.18 2.47 6.45 198.96 -46.88%
P/EPS 157.75 464.00 115.89 -60.51 31.29 97.10 366.29 -13.09%
EY 0.63 0.22 0.86 -1.65 3.20 1.03 0.27 15.15%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.52 0.52 0.56 0.55 0.45 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 29/11/06 14/11/05 23/11/04 11/11/03 29/10/02 - -
Price 0.97 1.31 1.16 1.10 0.95 0.73 0.00 -
P/RPS 3.86 14.01 6.99 9.49 2.55 7.02 0.00 -
P/EPS 136.62 524.00 108.41 -56.41 32.31 105.80 0.00 -
EY 0.73 0.19 0.92 -1.77 3.09 0.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.45 0.59 0.52 0.51 0.47 0.90 0.00 -

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