[OFI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -78.5%
YoY- 39.53%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 125,710 93,656 57,982 29,236 118,441 91,807 61,368 61.36%
PBT 13,826 11,848 7,790 2,724 10,055 9,503 5,581 83.18%
Tax -1,182 -1,366 -924 -637 -288 -788 -680 44.61%
NP 12,644 10,482 6,866 2,087 9,767 8,715 4,901 88.21%
-
NP to SH 12,401 10,240 6,621 2,100 9,768 8,715 4,901 85.79%
-
Tax Rate 8.55% 11.53% 11.86% 23.38% 2.86% 8.29% 12.18% -
Total Cost 113,066 83,174 51,116 27,149 108,674 83,092 56,467 58.93%
-
Net Worth 113,390 112,178 109,750 107,999 106,199 101,964 97,780 10.38%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 2,099 - - -
Div Payout % - - - - 21.50% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 113,390 112,178 109,750 107,999 106,199 101,964 97,780 10.38%
NOSH 59,995 59,988 59,972 59,999 59,999 59,979 59,987 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.06% 11.19% 11.84% 7.14% 8.25% 9.49% 7.99% -
ROE 10.94% 9.13% 6.03% 1.94% 9.20% 8.55% 5.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 209.53 156.12 96.68 48.73 197.40 153.06 102.30 61.35%
EPS 20.67 17.07 11.04 3.50 16.28 14.53 8.17 85.77%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.89 1.87 1.83 1.80 1.77 1.70 1.63 10.37%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.18 38.87 24.07 12.13 49.16 38.10 25.47 61.37%
EPS 5.15 4.25 2.75 0.87 4.05 3.62 2.03 86.11%
DPS 0.00 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.4706 0.4656 0.4555 0.4482 0.4408 0.4232 0.4058 10.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.53 1.43 0.98 0.90 0.73 0.75 0.94 -
P/RPS 0.73 0.92 1.01 1.85 0.37 0.49 0.92 -14.30%
P/EPS 7.40 8.38 8.88 25.71 4.48 5.16 11.51 -25.52%
EY 13.51 11.94 11.27 3.89 22.30 19.37 8.69 34.23%
DY 0.00 0.00 0.00 0.00 4.79 0.00 0.00 -
P/NAPS 0.81 0.76 0.54 0.50 0.41 0.44 0.58 24.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 1.44 1.47 1.42 1.00 0.88 0.68 0.79 -
P/RPS 0.69 0.94 1.47 2.05 0.45 0.44 0.77 -7.05%
P/EPS 6.97 8.61 12.86 28.57 5.41 4.68 9.67 -19.62%
EY 14.35 11.61 7.77 3.50 18.50 21.37 10.34 24.44%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.76 0.79 0.78 0.56 0.50 0.40 0.48 35.88%

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