[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
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 32,357 27,277 26,252 21,428 19,074 17,903 19,893 8.44%
PBT 3,976 1,835 2,619 613 2,852 -139 2,772 6.19%
Tax -1,075 -390 -202 -458 -420 682 -1,592 -6.33%
NP 2,901 1,445 2,417 155 2,432 543 1,180 16.16%
-
NP to SH 2,903 1,445 2,417 155 2,432 543 1,180 16.17%
-
Tax Rate 27.04% 21.25% 7.71% 74.71% 14.73% - 57.43% -
Total Cost 29,456 25,832 23,835 21,273 16,642 17,360 18,713 7.85%
-
Net Worth 90,568 85,858 81,566 75,711 39,983 69,072 62,540 6.36%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 41 30 2,998 2,980 1,999 1,996 - -
Div Payout % 1.45% 2.08% 124.07% 1,923.08% 82.20% 367.65% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 90,568 85,858 81,566 75,711 39,983 69,072 62,540 6.36%
NOSH 59,979 60,040 59,975 59,615 39,983 39,926 39,333 7.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.97% 5.30% 9.21% 0.72% 12.75% 3.03% 5.93% -
ROE 3.21% 1.68% 2.96% 0.20% 6.08% 0.79% 1.89% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 53.95 45.43 43.77 35.94 47.71 44.84 50.58 1.08%
EPS 4.84 2.41 4.03 0.26 4.05 1.36 3.00 8.29%
DPS 0.07 0.05 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.51 1.43 1.36 1.27 1.00 1.73 1.59 -0.85%
Adjusted Per Share Value based on latest NOSH - 59,615
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.43 11.32 10.90 8.89 7.92 7.43 8.26 8.43%
EPS 1.20 0.60 1.00 0.06 1.01 0.23 0.49 16.09%
DPS 0.02 0.01 1.24 1.24 0.83 0.83 0.00 -
NAPS 0.3759 0.3564 0.3385 0.3142 0.1659 0.2867 0.2596 6.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
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%
P/EPS 23.35 47.78 26.80 557.69 18.91 108.82 56.00 -13.56%
EY 4.28 2.09 3.73 0.18 5.29 0.92 1.79 15.62%
DY 0.06 0.04 4.63 3.45 4.35 3.38 0.00 -
P/NAPS 0.75 0.80 0.79 1.14 1.15 0.86 1.06 -5.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
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%
P/EPS 22.52 49.45 25.06 511.54 20.06 101.47 49.67 -12.34%
EY 4.44 2.02 3.99 0.20 4.99 0.99 2.01 14.11%
DY 0.06 0.04 4.95 3.76 4.10 3.62 0.00 -
P/NAPS 0.72 0.83 0.74 1.05 1.22 0.80 0.94 -4.34%

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