[OSK] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 223.68%
YoY- 463.44%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 196,836 221,529 259,646 266,828 256,636 192,034 186,746 3.57%
PBT 9,688 50,707 76,718 100,068 52,528 -9,337 -7,140 -
Tax -13,688 -12,479 -19,056 -26,516 -29,804 9,337 7,140 -
NP -4,000 38,228 57,662 73,552 22,724 0 0 -
-
NP to SH -4,000 38,228 57,662 73,552 22,724 -12,208 -12,577 -53.43%
-
Tax Rate 141.29% 24.61% 24.84% 26.50% 56.74% - - -
Total Cost 200,836 183,301 201,984 193,276 233,912 192,034 186,746 4.97%
-
Net Worth 633,333 680,779 697,051 818,394 801,993 802,951 820,356 -15.85%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 25,028 16,999 - - - - -
Div Payout % - 65.47% 29.48% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 633,333 680,779 697,051 818,394 801,993 802,951 820,356 -15.85%
NOSH 476,190 500,572 509,988 512,200 511,801 523,948 524,055 -6.19%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.03% 17.26% 22.21% 27.57% 8.85% 0.00% 0.00% -
ROE -0.63% 5.62% 8.27% 8.99% 2.83% -1.52% -1.53% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.34 44.26 50.91 52.09 50.14 36.65 35.63 10.42%
EPS -0.84 7.63 11.31 14.36 4.44 -2.33 -2.40 -50.36%
DPS 0.00 5.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.36 1.3668 1.5978 1.567 1.5325 1.5654 -10.30%
Adjusted Per Share Value based on latest NOSH - 511,430
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.39 10.57 12.39 12.73 12.25 9.16 8.91 3.56%
EPS -0.19 1.82 2.75 3.51 1.08 -0.58 -0.60 -53.57%
DPS 0.00 1.19 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.3249 0.3327 0.3906 0.3828 0.3832 0.3915 -15.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 54.04 55.59 60.26 68.42 69.98 67.25 56.37 -
P/RPS 130.73 125.61 118.36 131.34 139.56 183.49 158.19 -11.94%
P/EPS -6,433.33 727.92 532.96 476.46 1,576.13 -2,886.27 -2,348.75 95.88%
EY -0.02 0.14 0.19 0.21 0.06 -0.03 -0.04 -37.03%
DY 0.00 0.09 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 40.63 40.88 44.09 42.82 44.66 43.88 36.01 8.38%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 06/05/03 26/02/03 29/10/02 23/08/02 16/05/02 28/02/02 05/11/01 -
Price 51.32 54.43 58.31 62.59 74.64 69.98 64.14 -
P/RPS 124.15 122.99 114.53 120.15 148.85 190.93 179.99 -21.95%
P/EPS -6,109.52 712.73 515.71 435.86 1,681.08 -3,003.43 -2,672.50 73.62%
EY -0.02 0.14 0.19 0.23 0.06 -0.03 -0.04 -37.03%
DY 0.00 0.09 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 38.59 40.02 42.66 39.17 47.63 45.66 40.97 -3.91%

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