[OFI] YoY Quarter Result on 31-Mar-2004 [#4]

Stock

[OFI] ORIENTAL FOOD INDUSTRIES HLDG

Announcement Date

31-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#4]

Profit Trend

QoQ- -88.54%

YoY- -93.63%

Quarter Report

OFI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Quarter Result
Revenue	32,357	27,277	26,252	21,428	19,074	17,903	19,893	8.44%
YoY %	18.62%	3.90%	22.51%	12.34%	6.54%	-10.00%	-	-
Horiz. %	162.66%	137.12%	131.97%	107.72%	95.88%	90.00%	100.00%	-
PBT	3,976	1,835	2,619	613	2,852	-139	2,772	6.19%
YoY %	116.68%	-29.94%	327.24%	-78.51%	2,151.80%	-105.01%	-	-
Horiz. %	143.43%	66.20%	94.48%	22.11%	102.89%	-5.01%	100.00%	-
Tax	-1,075	-390	-202	-458	-420	682	-1,592	-6.33%
YoY %	-175.64%	-93.07%	55.90%	-9.05%	-161.58%	142.84%	-	-
Horiz. %	67.53%	24.50%	12.69%	28.77%	26.38%	-42.84%	100.00%	-
NP	2,901	1,445	2,417	155	2,432	543	1,180	16.16%
YoY %	100.76%	-40.22%	1,459.35%	-93.63%	347.88%	-53.98%	-	-
Horiz. %	245.85%	122.46%	204.83%	13.14%	206.10%	46.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,903	1,445	2,417	155	2,432	543	1,180	16.17%
YoY %	100.90%	-40.22%	1,459.35%	-93.63%	347.88%	-53.98%	-	-
Horiz. %	246.02%	122.46%	204.83%	13.14%	206.10%	46.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.04%	21.25%	7.71%	74.71%	14.73%	-	57.43%	-
YoY %	27.25%	175.62%	-89.68%	407.20%	0.00%	-	-	-
Horiz. %	47.08%	37.00%	13.43%	130.09%	25.65%	-	100.00%	-
Total Cost	29,456	25,832	23,835	21,273	16,642	17,360	18,713	7.85%
YoY %	14.03%	8.38%	12.04%	27.83%	-4.14%	-7.23%	-	-
Horiz. %	157.41%	138.04%	127.37%	113.68%	88.93%	92.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,568	85,858	81,566	75,711	39,983	69,072	62,540	6.36%
YoY %	5.49%	5.26%	7.73%	89.36%	-42.11%	10.44%	-	-
Horiz. %	144.82%	137.28%	130.42%	121.06%	63.93%	110.44%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	41	30	2,998	2,980	1,999	1,996	-	-
YoY %	36.67%	-99.00%	0.60%	49.07%	0.15%	0.00%	-	-
Horiz. %	2.05%	1.50%	150.20%	149.30%	100.15%	100.00%	-	-
Div Payout %	1.45%	2.08%	124.07%	1,923.08%	82.20%	367.65%	-	-
YoY %	-30.29%	-98.32%	-93.55%	2,239.51%	-77.64%	0.00%	-	-
Horiz. %	0.39%	0.57%	33.75%	523.07%	22.36%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	90,568	85,858	81,566	75,711	39,983	69,072	62,540	6.36%
YoY %	5.49%	5.26%	7.73%	89.36%	-42.11%	10.44%	-	-
Horiz. %	144.82%	137.28%	130.42%	121.06%	63.93%	110.44%	100.00%	-
NOSH	59,979	60,040	59,975	59,615	39,983	39,926	39,333	7.28%
YoY %	-0.10%	0.11%	0.60%	49.10%	0.14%	1.51%	-	-
Horiz. %	152.49%	152.65%	152.48%	151.56%	101.65%	101.51%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	8.97%	5.30%	9.21%	0.72%	12.75%	3.03%	5.93%	-
YoY %	69.25%	-42.45%	1,179.17%	-94.35%	320.79%	-48.90%	-	-
Horiz. %	151.26%	89.38%	155.31%	12.14%	215.01%	51.10%	100.00%	-
ROE	3.21%	1.68%	2.96%	0.20%	6.08%	0.79%	1.89%	-
YoY %	91.07%	-43.24%	1,380.00%	-96.71%	669.62%	-58.20%	-	-
Horiz. %	169.84%	88.89%	156.61%	10.58%	321.69%	41.80%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	53.95	45.43	43.77	35.94	47.71	44.84	50.58	1.08%
YoY %	18.75%	3.79%	21.79%	-24.67%	6.40%	-11.35%	-	-
Horiz. %	106.66%	89.82%	86.54%	71.06%	94.33%	88.65%	100.00%	-
EPS	4.84	2.41	4.03	0.26	4.05	1.36	3.00	8.29%
YoY %	100.83%	-40.20%	1,450.00%	-93.58%	197.79%	-54.67%	-	-
Horiz. %	161.33%	80.33%	134.33%	8.67%	135.00%	45.33%	100.00%	-
DPS	0.07	0.05	5.00	5.00	5.00	5.00	0.00	-
YoY %	40.00%	-99.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.40%	1.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.51	1.43	1.36	1.27	1.00	1.73	1.59	-0.85%
YoY %	5.59%	5.15%	7.09%	27.00%	-42.20%	8.81%	-	-
Horiz. %	94.97%	89.94%	85.53%	79.87%	62.89%	108.81%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 59,615
RPS	13.48	11.37	10.94	8.93	7.95	7.46	8.29	8.43%
YoY %	18.56%	3.93%	22.51%	12.33%	6.57%	-10.01%	-	-
Horiz. %	162.61%	137.15%	131.97%	107.72%	95.90%	89.99%	100.00%	-
EPS	1.21	0.60	1.01	0.06	1.01	0.23	0.49	16.25%
YoY %	101.67%	-40.59%	1,583.33%	-94.06%	339.13%	-53.06%	-	-
Horiz. %	246.94%	122.45%	206.12%	12.24%	206.12%	46.94%	100.00%	-
DPS	0.02	0.01	1.25	1.24	0.83	0.83	0.00	-
YoY %	100.00%	-99.20%	0.81%	49.40%	0.00%	0.00%	-	-
Horiz. %	2.41%	1.20%	150.60%	149.40%	100.00%	100.00%	-	-
NAPS	0.3774	0.3577	0.3399	0.3155	0.1666	0.2878	0.2606	6.36%
YoY %	5.51%	5.24%	7.73%	89.38%	-42.11%	10.44%	-	-
Horiz. %	144.82%	137.26%	130.43%	121.07%	63.93%	110.44%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	1.13	1.15	1.08	1.45	1.15	1.48	1.68	-
P/RPS	2.09	2.53	2.47	4.03	2.41	3.30	3.32	-7.42%
YoY %	-17.39%	2.43%	-38.71%	67.22%	-26.97%	-0.60%	-	-
Horiz. %	62.95%	76.20%	74.40%	121.39%	72.59%	99.40%	100.00%	-
P/EPS	23.35	47.78	26.80	557.69	18.91	108.82	56.00	-13.56%
YoY %	-51.13%	78.28%	-95.19%	2,849.18%	-82.62%	94.32%	-	-
Horiz. %	41.70%	85.32%	47.86%	995.88%	33.77%	194.32%	100.00%	-
EY	4.28	2.09	3.73	0.18	5.29	0.92	1.79	15.62%
YoY %	104.78%	-43.97%	1,972.22%	-96.60%	475.00%	-48.60%	-	-
Horiz. %	239.11%	116.76%	208.38%	10.06%	295.53%	51.40%	100.00%	-
DY	0.06	0.04	4.63	3.45	4.35	3.38	0.00	-
YoY %	50.00%	-99.14%	34.20%	-20.69%	28.70%	0.00%	-	-
Horiz. %	1.78%	1.18%	136.98%	102.07%	128.70%	100.00%	-	-
P/NAPS	0.75	0.80	0.79	1.14	1.15	0.86	1.06	-5.60%
YoY %	-6.25%	1.27%	-30.70%	-0.87%	33.72%	-18.87%	-	-
Horiz. %	70.75%	75.47%	74.53%	107.55%	108.49%	81.13%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	30/05/06	30/05/05	31/05/04	22/05/03	02/07/02	25/05/01	-
Price	1.09	1.19	1.01	1.33	1.22	1.38	1.49	-
P/RPS	2.02	2.62	2.31	3.70	2.56	3.08	2.95	-6.11%
YoY %	-22.90%	13.42%	-37.57%	44.53%	-16.88%	4.41%	-	-
Horiz. %	68.47%	88.81%	78.31%	125.42%	86.78%	104.41%	100.00%	-
P/EPS	22.52	49.45	25.06	511.54	20.06	101.47	49.67	-12.34%
YoY %	-54.46%	97.33%	-95.10%	2,450.05%	-80.23%	104.29%	-	-
Horiz. %	45.34%	99.56%	50.45%	1,029.88%	40.39%	204.29%	100.00%	-
EY	4.44	2.02	3.99	0.20	4.99	0.99	2.01	14.11%
YoY %	119.80%	-49.37%	1,895.00%	-95.99%	404.04%	-50.75%	-	-
Horiz. %	220.90%	100.50%	198.51%	9.95%	248.26%	49.25%	100.00%	-
DY	0.06	0.04	4.95	3.76	4.10	3.62	0.00	-
YoY %	50.00%	-99.19%	31.65%	-8.29%	13.26%	0.00%	-	-
Horiz. %	1.66%	1.10%	136.74%	103.87%	113.26%	100.00%	-	-
P/NAPS	0.72	0.83	0.74	1.05	1.22	0.80	0.94	-4.34%
YoY %	-13.25%	12.16%	-29.52%	-13.93%	52.50%	-14.89%	-	-
Horiz. %	76.60%	88.30%	78.72%	111.70%	129.79%	85.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos