[OIB] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 176.99%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,565 16,690 26,475 24,228 14,675 18,317 23,775 35.54%
PBT 6,369 1,112 2,417 1,793 994 4,145 3,786 41.31%
Tax -1,716 -416 -791 -191 -356 -2,058 -1,931 -7.54%
NP 4,653 696 1,626 1,602 638 2,087 1,855 84.30%
-
NP to SH 3,980 185 869 1,011 365 1,578 550 272.77%
-
Tax Rate 26.94% 37.41% 32.73% 10.65% 35.81% 49.65% 51.00% -
Total Cost 32,912 15,994 24,849 22,626 14,037 16,230 21,920 31.02%
-
Net Worth 264,127 272,874 267,036 265,387 269,187 273,882 181,754 28.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 9,052 - - - 9,087 -
Div Payout % - - 1,041.67% - - - 1,652.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 264,127 272,874 267,036 265,387 269,187 273,882 181,754 28.21%
NOSH 90,454 92,499 90,520 90,267 91,249 90,689 90,877 -0.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.39% 4.17% 6.14% 6.61% 4.35% 11.39% 7.80% -
ROE 1.51% 0.07% 0.33% 0.38% 0.14% 0.58% 0.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.53 18.04 29.25 26.84 16.08 20.20 26.16 35.97%
EPS 4.40 0.20 0.96 1.12 0.40 1.74 0.61 271.97%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.92 2.95 2.95 2.94 2.95 3.02 2.00 28.60%
Adjusted Per Share Value based on latest NOSH - 90,267
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.05 3.58 5.67 5.19 3.15 3.93 5.10 35.45%
EPS 0.85 0.04 0.19 0.22 0.08 0.34 0.12 267.51%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 1.95 -
NAPS 0.5661 0.5848 0.5723 0.5688 0.5769 0.587 0.3896 28.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.52 1.43 1.44 1.24 1.27 1.28 1.25 -
P/RPS 6.07 7.93 4.92 4.62 7.90 6.34 4.78 17.21%
P/EPS 57.27 715.00 150.00 110.71 317.50 73.56 206.54 -57.37%
EY 1.75 0.14 0.67 0.90 0.31 1.36 0.48 136.32%
DY 0.00 0.00 6.94 0.00 0.00 0.00 8.00 -
P/NAPS 0.86 0.48 0.49 0.42 0.43 0.42 0.63 22.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 19/11/13 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 -
Price 2.59 2.49 1.38 1.45 1.25 1.34 1.25 -
P/RPS 6.24 13.80 4.72 5.40 7.77 6.63 4.78 19.38%
P/EPS 58.86 1,245.00 143.75 129.46 312.50 77.01 206.54 -56.59%
EY 1.70 0.08 0.70 0.77 0.32 1.30 0.48 131.81%
DY 0.00 0.00 7.25 0.00 0.00 0.00 8.00 -
P/NAPS 0.89 0.84 0.47 0.49 0.42 0.44 0.63 25.82%

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