[OIB] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -51.43%
YoY- -71.32%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,423 26,944 23,426 19,024 26,954 32,112 22,806 -4.08%
PBT 2,192 -1,301 1,515 1,638 2,676 4,167 1,741 16.58%
Tax -1,019 -338 -609 -772 -912 -1,022 -507 59.19%
NP 1,173 -1,639 906 866 1,764 3,145 1,234 -3.32%
-
NP to SH 892 -2,049 747 832 1,713 3,736 806 6.98%
-
Tax Rate 46.49% - 40.20% 47.13% 34.08% 24.53% 29.12% -
Total Cost 20,250 28,583 22,520 18,158 25,190 28,967 21,572 -4.12%
-
Net Worth 279,313 280,150 283,313 269,495 276,436 274,759 270,779 2.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 9,066 - - - 9,067 - -
Div Payout % - 0.00% - - - 242.72% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 279,313 280,150 283,313 269,495 276,436 274,759 270,779 2.08%
NOSH 90,101 90,663 91,097 90,434 90,634 90,679 90,561 -0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.48% -6.08% 3.87% 4.55% 6.54% 9.79% 5.41% -
ROE 0.32% -0.73% 0.26% 0.31% 0.62% 1.36% 0.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.78 29.72 25.72 21.04 29.74 35.41 25.18 -3.73%
EPS 0.99 -2.26 0.82 0.92 1.89 4.12 0.89 7.34%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.10 3.09 3.11 2.98 3.05 3.03 2.99 2.43%
Adjusted Per Share Value based on latest NOSH - 90,434
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.59 5.77 5.02 4.08 5.78 6.88 4.89 -4.12%
EPS 0.19 -0.44 0.16 0.18 0.37 0.80 0.17 7.68%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
NAPS 0.5986 0.6004 0.6072 0.5776 0.5925 0.5889 0.5804 2.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.33 1.36 1.52 1.35 1.23 1.02 0.95 -
P/RPS 5.59 4.58 5.91 6.42 4.14 2.88 3.77 29.99%
P/EPS 134.34 -60.18 185.37 146.74 65.08 24.76 106.74 16.55%
EY 0.74 -1.66 0.54 0.68 1.54 4.04 0.94 -14.72%
DY 0.00 7.35 0.00 0.00 0.00 9.80 0.00 -
P/NAPS 0.43 0.44 0.49 0.45 0.40 0.34 0.32 21.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 30/08/10 12/05/10 10/02/10 17/11/09 20/08/09 14/05/09 -
Price 1.39 1.26 1.40 1.40 1.34 1.09 1.10 -
P/RPS 5.85 4.24 5.44 6.66 4.51 3.08 4.37 21.44%
P/EPS 140.40 -55.75 170.73 152.17 70.90 26.46 123.60 8.85%
EY 0.71 -1.79 0.59 0.66 1.41 3.78 0.81 -8.40%
DY 0.00 7.94 0.00 0.00 0.00 9.17 0.00 -
P/NAPS 0.45 0.41 0.45 0.47 0.44 0.36 0.37 13.92%

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