[OFI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 3.04%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 70,380 47,512 23,147 81,136 59,708 39,785 19,205 136.76%
PBT 6,988 4,614 1,856 6,993 6,380 4,587 2,254 111.88%
Tax -1,404 -926 -392 -1,734 -1,276 -835 -374 140.57%
NP 5,584 3,688 1,464 5,259 5,104 3,752 1,880 105.94%
-
NP to SH 5,584 3,688 1,464 5,259 5,104 3,752 1,880 105.94%
-
Tax Rate 20.09% 20.07% 21.12% 24.80% 20.00% 18.20% 16.59% -
Total Cost 64,796 43,824 21,683 75,877 54,604 36,033 17,325 139.98%
-
Net Worth 79,171 76,758 77,999 76,156 76,769 75,640 75,600 3.11%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 2,998 - - - -
Div Payout % - - - 57.01% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 79,171 76,758 77,999 76,156 76,769 75,640 75,600 3.11%
NOSH 59,978 59,967 59,999 59,965 59,976 60,032 40,000 30.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.93% 7.76% 6.32% 6.48% 8.55% 9.43% 9.79% -
ROE 7.05% 4.80% 1.88% 6.91% 6.65% 4.96% 2.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 117.34 79.23 38.58 135.30 99.55 66.27 48.01 80.95%
EPS 9.31 6.15 2.44 8.77 8.51 6.25 4.70 57.39%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.30 1.27 1.28 1.26 1.89 -21.19%
Adjusted Per Share Value based on latest NOSH - 59,615
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.21 19.72 9.61 33.68 24.78 16.51 7.97 136.77%
EPS 2.32 1.53 0.61 2.18 2.12 1.56 0.78 106.13%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.3286 0.3186 0.3237 0.3161 0.3186 0.3139 0.3138 3.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.13 1.17 1.30 1.45 1.75 1.23 1.50 -
P/RPS 0.96 1.48 3.37 1.07 1.76 1.86 3.12 -54.26%
P/EPS 12.14 19.02 53.28 16.53 20.56 19.68 31.91 -47.34%
EY 8.24 5.26 1.88 6.05 4.86 5.08 3.13 90.09%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.00 1.14 1.37 0.98 0.79 5.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 25/08/04 31/05/04 26/02/04 20/11/03 26/08/03 -
Price 1.15 1.20 1.25 1.33 1.54 1.29 2.02 -
P/RPS 0.98 1.51 3.24 0.98 1.55 1.95 4.21 -61.99%
P/EPS 12.35 19.51 51.23 15.17 18.10 20.64 42.98 -56.29%
EY 8.10 5.13 1.95 6.59 5.53 4.84 2.33 128.61%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.96 1.05 1.20 1.02 1.07 -12.83%

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