[OIB] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
08-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -99.5%
YoY- -99.65%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,248 94,742 82,804 82,672 85,692 96,347 92,537 -25.69%
PBT 16,420 -3,894 2,962 4,546 8,768 4,529 7,773 64.56%
Tax -4,152 -1,006 -1,306 -3,384 -4,076 -2,632 -3,058 22.59%
NP 12,268 -4,900 1,656 1,162 4,692 1,897 4,714 89.09%
-
NP to SH 10,724 -7,044 221 18 3,568 1,245 4,390 81.28%
-
Tax Rate 25.29% - 44.09% 74.44% 46.49% 58.11% 39.34% -
Total Cost 46,980 99,642 81,148 81,510 81,000 94,450 87,822 -34.07%
-
Net Worth 269,005 266,130 278,510 270,900 279,313 278,995 281,352 -2.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 9,052 - - - 9,028 - -
Div Payout % - 0.00% - - - 725.22% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 269,005 266,130 278,510 270,900 279,313 278,995 281,352 -2.94%
NOSH 90,574 90,520 92,222 90,000 90,101 90,289 90,467 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.71% -5.17% 2.00% 1.41% 5.48% 1.97% 5.09% -
ROE 3.99% -2.65% 0.08% 0.01% 1.28% 0.45% 1.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.41 104.66 89.79 91.86 95.11 106.71 102.29 -25.75%
EPS 11.84 -7.78 0.24 0.02 3.96 1.38 4.85 81.20%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.97 2.94 3.02 3.01 3.10 3.09 3.11 -3.02%
Adjusted Per Share Value based on latest NOSH - 90,102
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.70 20.31 17.75 17.72 18.37 20.65 19.83 -25.68%
EPS 2.30 -1.51 0.05 0.00 0.76 0.27 0.94 81.48%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
NAPS 0.5766 0.5704 0.5969 0.5806 0.5986 0.598 0.603 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.24 1.25 1.25 1.20 1.33 1.36 1.52 -
P/RPS 1.90 1.19 1.39 1.31 1.40 1.27 1.49 17.57%
P/EPS 10.47 -16.06 520.83 6,000.00 33.59 98.63 31.32 -51.80%
EY 9.55 -6.23 0.19 0.02 2.98 1.01 3.19 107.57%
DY 0.00 8.00 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.42 0.43 0.41 0.40 0.43 0.44 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 12/05/11 08/02/11 12/11/10 30/08/10 12/05/10 -
Price 1.31 1.24 1.28 1.25 1.39 1.26 1.40 -
P/RPS 2.00 1.18 1.43 1.36 1.46 1.18 1.37 28.65%
P/EPS 11.06 -15.93 533.33 6,250.00 35.10 91.38 28.85 -47.19%
EY 9.04 -6.28 0.19 0.02 2.85 1.09 3.47 89.22%
DY 0.00 8.06 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.44 0.42 0.42 0.42 0.45 0.41 0.45 -1.48%

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