[OIB] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
08-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -404.48%
YoY- -118.22%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,131 94,742 89,047 91,706 90,817 96,348 101,516 -8.98%
PBT -1,981 -3,894 921 2,487 4,044 4,528 9,996 -
Tax -1,025 -1,006 -1,318 -2,639 -2,738 -2,631 -3,315 -54.24%
NP -3,006 -4,900 -397 -152 1,306 1,897 6,681 -
-
NP to SH -5,255 -7,044 -1,881 -1,291 424 1,245 7,028 -
-
Tax Rate - - 143.11% 106.11% 67.71% 58.11% 33.16% -
Total Cost 91,137 99,642 89,444 91,858 89,511 94,451 94,835 -2.61%
-
Net Worth 269,005 262,588 278,905 271,207 279,313 280,150 283,313 -3.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,054 9,054 9,066 9,066 9,066 9,066 9,067 -0.09%
Div Payout % 0.00% 0.00% 0.00% 0.00% 2,138.30% 728.22% 129.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 269,005 262,588 278,905 271,207 279,313 280,150 283,313 -3.39%
NOSH 90,574 90,547 92,352 90,102 90,101 90,663 91,097 -0.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.41% -5.17% -0.45% -0.17% 1.44% 1.97% 6.58% -
ROE -1.95% -2.68% -0.67% -0.48% 0.15% 0.44% 2.48% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 97.30 104.63 96.42 101.78 100.79 106.27 111.44 -8.64%
EPS -5.80 -7.78 -2.04 -1.43 0.47 1.37 7.71 -
DPS 10.00 10.00 9.82 10.00 10.00 10.00 10.00 0.00%
NAPS 2.97 2.90 3.02 3.01 3.10 3.09 3.11 -3.02%
Adjusted Per Share Value based on latest NOSH - 90,102
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.89 20.31 19.09 19.66 19.46 20.65 21.76 -8.99%
EPS -1.13 -1.51 -0.40 -0.28 0.09 0.27 1.51 -
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5766 0.5628 0.5978 0.5813 0.5986 0.6004 0.6072 -3.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.24 1.25 1.25 1.20 1.33 1.36 1.52 -
P/RPS 1.27 1.19 1.30 1.18 1.32 1.28 1.36 -4.45%
P/EPS -21.37 -16.07 -61.37 -83.75 282.63 99.04 19.70 -
EY -4.68 -6.22 -1.63 -1.19 0.35 1.01 5.08 -
DY 8.06 8.00 7.85 8.33 7.52 7.35 6.58 14.46%
P/NAPS 0.42 0.43 0.41 0.40 0.43 0.44 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 12/05/11 08/02/11 12/11/10 30/08/10 12/05/10 -
Price 1.31 1.24 1.28 1.25 1.39 1.26 1.40 -
P/RPS 1.35 1.19 1.33 1.23 1.38 1.19 1.26 4.70%
P/EPS -22.58 -15.94 -62.85 -87.24 295.38 91.76 18.15 -
EY -4.43 -6.27 -1.59 -1.15 0.34 1.09 5.51 -
DY 7.63 8.06 7.67 8.00 7.19 7.94 7.14 4.52%
P/NAPS 0.44 0.43 0.42 0.42 0.45 0.41 0.45 -1.48%

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