[OSK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -110.46%
YoY- -117.6%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 478,684 361,564 457,464 196,836 256,636 189,272 501,260 -0.76%
PBT 162,936 112,536 147,976 9,688 52,528 -11,976 275,660 -8.38%
Tax -46,952 -36,884 -52,632 -13,688 -29,804 11,976 -83,568 -9.15%
NP 115,984 75,652 95,344 -4,000 22,724 0 192,092 -8.06%
-
NP to SH 99,092 75,652 95,344 -4,000 22,724 -13,156 192,092 -10.44%
-
Tax Rate 28.82% 32.78% 35.57% 141.29% 56.74% - 30.32% -
Total Cost 362,700 285,912 362,120 200,836 233,912 189,272 309,168 2.69%
-
Net Worth 1,177,632 916,642 743,601 633,333 801,993 835,618 818,873 6.23%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,177,632 916,642 743,601 633,333 801,993 835,618 818,873 6.23%
NOSH 610,172 580,153 509,316 476,190 511,801 530,483 406,974 6.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 24.23% 20.92% 20.84% -2.03% 8.85% 0.00% 38.32% -
ROE 8.41% 8.25% 12.82% -0.63% 2.83% -1.57% 23.46% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 78.45 62.32 89.82 41.34 50.14 35.68 123.17 -7.23%
EPS 16.24 13.04 18.72 -0.84 4.44 -2.48 47.20 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.58 1.46 1.33 1.567 1.5752 2.0121 -0.69%
Adjusted Per Share Value based on latest NOSH - 476,190
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.85 17.26 21.83 9.39 12.25 9.03 23.92 -0.75%
EPS 4.73 3.61 4.55 -0.19 1.08 -0.63 9.17 -10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.562 0.4375 0.3549 0.3023 0.3828 0.3988 0.3908 6.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 52.48 49.76 82.80 54.04 69.98 63.76 162.50 -
P/RPS 66.90 79.84 92.19 130.73 139.56 178.70 131.93 -10.69%
P/EPS 323.15 381.60 442.31 -6,433.33 1,576.13 -2,570.97 344.28 -1.04%
EY 0.31 0.26 0.23 -0.02 0.06 -0.04 0.29 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.19 31.49 56.71 40.63 44.66 40.48 80.76 -16.58%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 04/05/05 29/04/04 06/05/03 16/05/02 09/05/01 28/04/00 -
Price 51.70 46.26 72.70 51.32 74.64 68.42 136.84 -
P/RPS 65.90 74.23 80.94 124.15 148.85 191.76 111.10 -8.33%
P/EPS 318.35 354.75 388.35 -6,109.52 1,681.08 -2,758.87 289.92 1.57%
EY 0.31 0.28 0.26 -0.02 0.06 -0.04 0.34 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.79 29.28 49.79 38.59 47.63 43.44 68.01 -14.37%

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