[OFI] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -26.87%
YoY- -39.03%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 76,024 73,524 74,161 75,186 77,440 74,342 72,598 3.13%
PBT 5,824 6,759 9,197 8,870 12,004 11,947 12,233 -39.11%
Tax 408 -1,260 -2,589 -2,484 -3,272 -3,143 -2,068 -
NP 6,232 5,499 6,608 6,386 8,732 8,804 10,165 -27.89%
-
NP to SH 6,232 5,499 6,608 6,386 8,732 8,804 10,165 -27.89%
-
Tax Rate -7.01% 18.64% 28.15% 28.00% 27.26% 26.31% 16.91% -
Total Cost 69,792 68,025 67,553 68,800 68,708 65,538 62,433 7.73%
-
Net Worth 70,709 69,187 71,036 66,653 72,038 63,628 64,603 6.22%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 1,999 - - - - - -
Div Payout % - 36.36% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 70,709 69,187 71,036 66,653 72,038 63,628 64,603 6.22%
NOSH 39,948 39,992 41,300 39,912 43,660 40,018 40,126 -0.29%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 8.20% 7.48% 8.91% 8.49% 11.28% 11.84% 14.00% -
ROE 8.81% 7.95% 9.30% 9.58% 12.12% 13.84% 15.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 190.30 183.84 179.57 188.38 177.37 185.77 180.93 3.43%
EPS 15.60 13.75 16.00 16.00 20.00 22.00 25.33 -27.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.72 1.67 1.65 1.59 1.61 6.53%
Adjusted Per Share Value based on latest NOSH - 33,666
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 31.68 30.64 30.90 31.33 32.27 30.98 30.25 3.13%
EPS 2.60 2.29 2.75 2.66 3.64 3.67 4.24 -27.88%
DPS 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2946 0.2883 0.296 0.2777 0.3002 0.2651 0.2692 6.21%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.44 1.48 1.56 1.19 1.30 1.68 2.15 -
P/RPS 0.76 0.81 0.87 0.63 0.73 0.90 1.19 -25.89%
P/EPS 9.23 10.76 9.75 7.44 6.50 7.64 8.49 5.74%
EY 10.83 9.29 10.26 13.45 15.38 13.10 11.78 -5.46%
DY 0.00 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.91 0.71 0.79 1.06 1.34 -28.57%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 02/07/02 27/02/02 28/11/01 29/08/01 25/05/01 21/02/01 -
Price 1.33 1.38 1.45 1.43 1.42 1.49 1.85 -
P/RPS 0.70 0.75 0.81 0.76 0.80 0.80 1.02 -22.25%
P/EPS 8.53 10.04 9.06 8.94 7.10 6.77 7.30 10.97%
EY 11.73 9.96 11.03 11.19 14.08 14.77 13.69 -9.81%
DY 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.84 0.86 0.86 0.94 1.15 -24.85%

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