[OSKVI] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	32,582	39,303	18,115	813	242.21%
YoY %	-17.10%	116.96%	2,128.17%	-	-
Horiz. %	4,007.63%	4,834.32%	2,228.17%	100.00%	-
PBT	42,154	57,352	16,729	543	326.59%
YoY %	-26.50%	242.83%	2,980.85%	-	-
Horiz. %	7,763.17%	10,562.06%	3,080.85%	100.00%	-
Tax	-4,587	-8,866	-2,393	-98	260.38%
YoY %	48.26%	-270.50%	-2,341.84%	-	-
Horiz. %	4,680.61%	9,046.94%	2,441.84%	100.00%	-
NP	37,567	48,486	14,336	445	338.68%
YoY %	-22.52%	238.21%	3,121.57%	-	-
Horiz. %	8,442.02%	10,895.73%	3,221.57%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	37,567	48,486	14,336	445	338.68%
YoY %	-22.52%	238.21%	3,121.57%	-	-
Horiz. %	8,442.02%	10,895.73%	3,221.57%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	10.88%	15.46%	14.30%	18.05%	-
YoY %	-29.62%	8.11%	-20.78%	-	-
Horiz. %	60.28%	85.65%	79.22%	100.00%	-
Total Cost	-4,985	-9,183	3,779	368	-
YoY %	45.71%	-343.00%	926.90%	-	-
Horiz. %	-1,354.62%	-2,495.38%	1,026.90%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	343,861	307,573	269,339	54,035	85.31%
YoY %	11.80%	14.20%	398.45%	-	-
Horiz. %	636.37%	569.21%	498.45%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	22,502	37,506	-	-	-
YoY %	-40.00%	0.00%	-	-	-
Horiz. %	60.00%	100.00%	-	-	-
Div Payout %	59.90%	77.35%	-	-	-
YoY %	-22.56%	0.00%	-	-	-
Horiz. %	77.44%	100.00%	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	343,861	307,573	269,339	54,035	85.31%
YoY %	11.80%	14.20%	398.45%	-	-
Horiz. %	636.37%	569.21%	498.45%	100.00%	-
NOSH	150,157	150,036	1,496,333	317,857	-22.11%
YoY %	0.08%	-89.97%	370.76%	-	-
Horiz. %	47.24%	47.20%	470.76%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	115.30%	123.36%	79.14%	54.74%	-
YoY %	-6.53%	55.88%	44.57%	-	-
Horiz. %	210.63%	225.36%	144.57%	100.00%	-
ROE	10.93%	15.76%	5.32%	0.82%	-
YoY %	-30.65%	196.24%	548.78%	-	-
Horiz. %	1,332.93%	1,921.95%	648.78%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	21.70	26.20	1.21	0.26	337.01%
YoY %	-17.18%	2,065.29%	365.38%	-	-
Horiz. %	8,346.15%	10,076.92%	465.38%	100.00%	-
EPS	25.02	32.32	0.96	0.14	463.27%
YoY %	-22.59%	3,266.67%	585.71%	-	-
Horiz. %	17,871.43%	23,085.71%	685.71%	100.00%	-
DPS	15.00	25.00	0.00	0.00	-
YoY %	-40.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	-	-	-
NAPS	2.29	2.05	0.18	0.17	137.93%
YoY %	11.71%	1,038.89%	5.88%	-	-
Horiz. %	1,347.06%	1,205.88%	105.88%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 317,857
RPS	16.49	19.89	9.17	0.41	242.61%
YoY %	-17.09%	116.90%	2,136.59%	-	-
Horiz. %	4,021.95%	4,851.22%	2,236.59%	100.00%	-
EPS	19.01	24.54	7.26	0.23	335.59%
YoY %	-22.53%	238.02%	3,056.52%	-	-
Horiz. %	8,265.22%	10,669.57%	3,156.52%	100.00%	-
DPS	11.39	18.98	0.00	0.00	-
YoY %	-39.99%	0.00%	0.00%	-	-
Horiz. %	60.01%	100.00%	-	-	-
NAPS	1.7402	1.5566	1.3631	0.2735	85.30%
YoY %	11.79%	14.20%	398.39%	-	-
Horiz. %	636.27%	569.14%	498.39%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.12	2.86	0.16	2.00	-
P/RPS	9.77	10.92	13.22	781.94	-76.79%
YoY %	-10.53%	-17.40%	-98.31%	-	-
Horiz. %	1.25%	1.40%	1.69%	100.00%	-
P/EPS	8.47	8.85	16.70	1,428.57	-81.90%
YoY %	-4.29%	-47.01%	-98.83%	-	-
Horiz. %	0.59%	0.62%	1.17%	100.00%	-
EY	11.80	11.30	5.99	0.07	452.40%
YoY %	4.42%	88.65%	8,457.14%	-	-
Horiz. %	16,857.14%	16,142.86%	8,557.14%	100.00%	-
DY	7.08	8.74	0.00	0.00	-
YoY %	-18.99%	0.00%	0.00%	-	-
Horiz. %	81.01%	100.00%	-	-	-
P/NAPS	0.93	1.40	0.89	11.76	-57.07%
YoY %	-33.57%	57.30%	-92.43%	-	-
Horiz. %	7.91%	11.90%	7.57%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	29/11/06	16/11/05	-	-
Price	1.87	2.98	1.20	0.00	-
P/RPS	8.62	11.38	99.12	0.00	-
YoY %	-24.25%	-88.52%	0.00%	-	-
Horiz. %	8.70%	11.48%	100.00%	-	-
P/EPS	7.47	9.22	125.25	0.00	-
YoY %	-18.98%	-92.64%	0.00%	-	-
Horiz. %	5.96%	7.36%	100.00%	-	-
EY	13.38	10.84	0.80	0.00	-
YoY %	23.43%	1,255.00%	0.00%	-	-
Horiz. %	1,672.50%	1,355.00%	100.00%	-	-
DY	8.02	8.39	0.00	0.00	-
YoY %	-4.41%	0.00%	0.00%	-	-
Horiz. %	95.59%	100.00%	-	-	-
P/NAPS	0.82	1.45	6.67	0.00	-
YoY %	-43.45%	-78.26%	0.00%	-	-
Horiz. %	12.29%	21.74%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos