[OFI] YoY Quarter Result on 31-Mar-2003 [#4]

Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 13.91%
YoY- 347.88%
Quarter Report
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 27,277 26,252 21,428 19,074 17,903 19,893 0 -
PBT 1,835 2,619 613 2,852 -139 2,772 0 -
Tax -390 -202 -458 -420 682 -1,592 0 -
NP 1,445 2,417 155 2,432 543 1,180 0 -
-
NP to SH 1,445 2,417 155 2,432 543 1,180 0 -
-
Tax Rate 21.25% 7.71% 74.71% 14.73% - 57.43% - -
Total Cost 25,832 23,835 21,273 16,642 17,360 18,713 0 -
-
Net Worth 85,858 81,566 75,711 39,983 69,072 62,540 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 30 2,998 2,980 1,999 1,996 - - -
Div Payout % 2.08% 124.07% 1,923.08% 82.20% 367.65% - - -
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 85,858 81,566 75,711 39,983 69,072 62,540 0 -
NOSH 60,040 59,975 59,615 39,983 39,926 39,333 0 -
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 5.30% 9.21% 0.72% 12.75% 3.03% 5.93% 0.00% -
ROE 1.68% 2.96% 0.20% 6.08% 0.79% 1.89% 0.00% -
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 45.43 43.77 35.94 47.71 44.84 50.58 0.00 -
EPS 2.41 4.03 0.26 4.05 1.36 3.00 0.00 -
DPS 0.05 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.43 1.36 1.27 1.00 1.73 1.59 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 39,983
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.37 10.94 8.93 7.95 7.46 8.29 0.00 -
EPS 0.60 1.01 0.06 1.01 0.23 0.49 0.00 -
DPS 0.01 1.25 1.24 0.83 0.83 0.00 0.00 -
NAPS 0.3577 0.3399 0.3155 0.1666 0.2878 0.2606 1.39 -20.23%
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 - -
Price 1.15 1.08 1.45 1.15 1.48 1.68 0.00 -
P/RPS 2.53 2.47 4.03 2.41 3.30 3.32 0.00 -
P/EPS 47.78 26.80 557.69 18.91 108.82 56.00 0.00 -
EY 2.09 3.73 0.18 5.29 0.92 1.79 0.00 -
DY 0.04 4.63 3.45 4.35 3.38 0.00 0.00 -
P/NAPS 0.80 0.79 1.14 1.15 0.86 1.06 0.00 -
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 30/05/06 30/05/05 31/05/04 22/05/03 02/07/02 25/05/01 - -
Price 1.19 1.01 1.33 1.22 1.38 1.49 0.00 -
P/RPS 2.62 2.31 3.70 2.56 3.08 2.95 0.00 -
P/EPS 49.45 25.06 511.54 20.06 101.47 49.67 0.00 -
EY 2.02 3.99 0.20 4.99 0.99 2.01 0.00 -
DY 0.04 4.95 3.76 4.10 3.62 0.00 0.00 -
P/NAPS 0.83 0.74 1.05 1.22 0.80 0.94 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