[OIB] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -78.71%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,057 17,351 37,565 16,690 26,475 24,228 14,675 46.78%
PBT 3,888 5,553 6,369 1,112 2,417 1,793 994 148.87%
Tax -234 -1,609 -1,716 -416 -791 -191 -356 -24.46%
NP 3,654 3,944 4,653 696 1,626 1,602 638 221.13%
-
NP to SH 2,266 2,779 3,980 185 869 1,011 365 238.91%
-
Tax Rate 6.02% 28.98% 26.94% 37.41% 32.73% 10.65% 35.81% -
Total Cost 22,403 13,407 32,912 15,994 24,849 22,626 14,037 36.68%
-
Net Worth 270,107 267,942 264,127 272,874 267,036 265,387 269,187 0.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,532 - - - 9,052 - - -
Div Payout % 200.00% - - - 1,041.67% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 270,107 267,942 264,127 272,874 267,036 265,387 269,187 0.22%
NOSH 90,640 90,521 90,454 92,499 90,520 90,267 91,249 -0.44%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.02% 22.73% 12.39% 4.17% 6.14% 6.61% 4.35% -
ROE 0.84% 1.04% 1.51% 0.07% 0.33% 0.38% 0.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.75 19.17 41.53 18.04 29.25 26.84 16.08 47.46%
EPS 2.50 3.07 4.40 0.20 0.96 1.12 0.40 240.44%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.98 2.96 2.92 2.95 2.95 2.94 2.95 0.67%
Adjusted Per Share Value based on latest NOSH - 92,499
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.58 3.72 8.05 3.58 5.67 5.19 3.15 46.55%
EPS 0.49 0.60 0.85 0.04 0.19 0.22 0.08 235.87%
DPS 0.97 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.5789 0.5743 0.5661 0.5848 0.5723 0.5688 0.5769 0.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.59 2.58 2.52 1.43 1.44 1.24 1.27 -
P/RPS 9.01 13.46 6.07 7.93 4.92 4.62 7.90 9.18%
P/EPS 103.60 84.04 57.27 715.00 150.00 110.71 317.50 -52.70%
EY 0.97 1.19 1.75 0.14 0.67 0.90 0.31 114.37%
DY 1.93 0.00 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 0.87 0.87 0.86 0.48 0.49 0.42 0.43 60.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 25/02/13 -
Price 2.60 2.52 2.59 2.49 1.38 1.45 1.25 -
P/RPS 9.04 13.15 6.24 13.80 4.72 5.40 7.77 10.65%
P/EPS 104.00 82.08 58.86 1,245.00 143.75 129.46 312.50 -52.07%
EY 0.96 1.22 1.70 0.08 0.70 0.77 0.32 108.42%
DY 1.92 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.87 0.85 0.89 0.84 0.47 0.49 0.42 62.71%

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