[OSKPROP] YoY TTM Result on 30-Sep-2001 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -63.62%
YoY- -72.0%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 88,174 88,188 15,462 20,118 43,825 19,228 -1.58%
PBT 4,101 12,067 5,219 11,159 37,419 12,602 1.18%
Tax -1,889 -4,241 -2,112 -3,287 -9,306 0 -100.00%
NP 2,212 7,826 3,107 7,872 28,113 12,602 1.84%
-
NP to SH 2,212 7,826 3,107 7,872 28,113 12,602 1.84%
-
Tax Rate 46.06% 35.15% 40.47% 29.46% 24.87% 0.00% -
Total Cost 85,962 80,362 12,355 12,246 15,712 6,626 -2.65%
-
Net Worth 216,332 203,791 80,530 0 218,335 96,938 -0.84%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 7,462 5,030 17,437 - 5,022 - -100.00%
Div Payout % 337.35% 64.28% 561.22% - 17.87% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 216,332 203,791 80,530 0 218,335 96,938 -0.84%
NOSH 100,153 99,897 99,420 99,662 100,153 96,938 -0.03%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.51% 8.87% 20.09% 39.13% 64.15% 65.54% -
ROE 1.02% 3.84% 3.86% 0.00% 12.88% 13.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 88.04 88.28 15.55 20.19 43.76 19.84 -1.55%
EPS 2.21 7.83 3.13 7.90 28.07 13.00 1.88%
DPS 7.50 5.00 17.50 0.00 5.02 0.00 -100.00%
NAPS 2.16 2.04 0.81 0.00 2.18 1.00 -0.80%
Adjusted Per Share Value based on latest NOSH - 99,662
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 26.65 26.65 4.67 6.08 13.24 5.81 -1.58%
EPS 0.67 2.37 0.94 2.38 8.50 3.81 1.84%
DPS 2.26 1.52 5.27 0.00 1.52 0.00 -100.00%
NAPS 0.6538 0.6159 0.2434 0.00 0.6598 0.293 -0.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.18 0.92 0.67 3.26 3.26 0.00 -
P/RPS 1.34 1.04 4.31 16.15 7.45 0.00 -100.00%
P/EPS 53.43 11.74 21.44 41.27 11.61 0.00 -100.00%
EY 1.87 8.52 4.66 2.42 8.61 0.00 -100.00%
DY 6.36 5.43 26.12 0.00 1.54 0.00 -100.00%
P/NAPS 0.55 0.45 0.83 0.00 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/04 11/11/03 - - 22/11/00 - -
Price 1.10 0.95 0.00 0.00 3.26 0.00 -
P/RPS 1.25 1.08 0.00 0.00 7.45 0.00 -100.00%
P/EPS 49.81 12.13 0.00 0.00 11.61 0.00 -100.00%
EY 2.01 8.25 0.00 0.00 8.61 0.00 -100.00%
DY 6.82 5.26 0.00 0.00 1.54 0.00 -100.00%
P/NAPS 0.51 0.47 0.00 0.00 1.50 0.00 -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

Post a Comment