[OSKVI] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.68%
YoY--%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 7,367 57,775 18,825 13,100 0 -
PBT -4,544 69,642 32,574 11,777 0 -
Tax 272 -9,947 -4,580 -1,485 0 -
NP -4,272 59,695 27,994 10,292 0 -
-
NP to SH -4,795 59,695 27,994 10,292 0 -
-
Tax Rate - 14.28% 14.06% 12.61% - -
Total Cost 11,639 -1,920 -9,169 2,808 0 -
-
Net Worth 325,018 352,469 292,711 328,500 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,262 30,004 30,004 - - -
Div Payout % 0.00% 50.26% 107.18% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 325,018 352,469 292,711 328,500 0 -
NOSH 149,090 149,987 150,108 1,825,000 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -57.99% 103.32% 148.71% 78.56% 0.00% -
ROE -1.48% 16.94% 9.56% 3.13% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.94 38.52 12.54 0.72 0.00 -
EPS -3.22 39.80 18.65 0.56 0.00 -
DPS 7.50 20.00 19.99 0.00 0.00 -
NAPS 2.18 2.35 1.95 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,825,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.73 29.24 9.53 6.63 0.00 -
EPS -2.43 30.21 14.17 5.21 0.00 -
DPS 5.70 15.18 15.18 0.00 0.00 -
NAPS 1.6449 1.7838 1.4814 1.6625 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.18 2.43 1.90 1.35 1.56 -
P/RPS 23.88 6.31 15.15 188.07 0.00 -
P/EPS -36.69 6.11 10.19 239.38 0.00 -
EY -2.73 16.38 9.82 0.42 0.00 -
DY 6.36 8.23 10.52 0.00 0.00 -
P/NAPS 0.54 1.03 0.97 7.50 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/08 21/08/07 28/08/06 10/08/05 - -
Price 1.20 2.02 2.99 1.30 0.00 -
P/RPS 24.29 5.24 23.84 181.11 0.00 -
P/EPS -37.31 5.08 16.03 230.52 0.00 -
EY -2.68 19.70 6.24 0.43 0.00 -
DY 6.25 9.90 6.69 0.00 0.00 -
P/NAPS 0.55 0.86 1.53 7.22 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