[OIB] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -54.45%
YoY- -57.97%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,226 28,305 25,757 24,789 25,938 22,966 19,654 18.12%
PBT 3,039 6,123 5,753 4,002 7,241 5,576 3,349 -6.27%
Tax -606 -802 -1,409 -1,298 -1,305 -1,713 -910 -23.76%
NP 2,433 5,321 4,344 2,704 5,936 3,863 2,439 -0.16%
-
NP to SH 2,433 5,321 4,344 2,704 5,936 3,863 2,439 -0.16%
-
Tax Rate 19.94% 13.10% 24.49% 32.43% 18.02% 30.72% 27.17% -
Total Cost 22,793 22,984 21,413 22,085 20,002 19,103 17,215 20.59%
-
Net Worth 223,037 220,551 214,942 215,418 212,720 203,078 199,636 7.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,611 - - - 6,309 - - -
Div Payout % 148.46% - - - 106.29% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 223,037 220,551 214,942 215,418 212,720 203,078 199,636 7.67%
NOSH 90,298 90,389 90,311 90,133 90,135 90,257 90,333 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.64% 18.80% 16.87% 10.91% 22.89% 16.82% 12.41% -
ROE 1.09% 2.41% 2.02% 1.26% 2.79% 1.90% 1.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.94 31.31 28.52 27.50 28.78 25.45 21.76 18.15%
EPS 2.69 5.89 4.81 3.00 6.58 4.28 2.70 -0.24%
DPS 4.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.47 2.44 2.38 2.39 2.36 2.25 2.21 7.70%
Adjusted Per Share Value based on latest NOSH - 90,133
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.41 6.07 5.52 5.31 5.56 4.92 4.21 18.21%
EPS 0.52 1.14 0.93 0.58 1.27 0.83 0.52 0.00%
DPS 0.77 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.478 0.4727 0.4607 0.4617 0.4559 0.4353 0.4279 7.66%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.50 1.32 1.31 1.30 1.20 1.22 -
P/RPS 5.19 4.79 4.63 4.76 4.52 4.72 5.61 -5.06%
P/EPS 53.82 25.48 27.44 43.67 19.74 28.04 45.19 12.36%
EY 1.86 3.92 3.64 2.29 5.07 3.57 2.21 -10.86%
DY 2.76 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.59 0.61 0.55 0.55 0.55 0.53 0.55 4.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 20/05/04 19/02/04 19/11/03 21/08/03 22/05/03 20/02/03 -
Price 1.28 1.32 1.34 1.43 1.32 1.25 1.34 -
P/RPS 4.58 4.22 4.70 5.20 4.59 4.91 6.16 -17.94%
P/EPS 47.51 22.42 27.86 47.67 20.04 29.21 49.63 -2.87%
EY 2.10 4.46 3.59 2.10 4.99 3.42 2.01 2.96%
DY 3.13 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.52 0.54 0.56 0.60 0.56 0.56 0.61 -10.10%

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