[OIB] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 186.59%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 66,760 73,268 59,248 85,692 107,816 91,432 95,024 -5.70%
PBT 4,448 16,580 16,420 8,768 10,704 9,040 15,112 -18.42%
Tax -1,664 -8,232 -4,152 -4,076 -3,648 -2,604 -2,340 -5.51%
NP 2,784 8,348 12,268 4,692 7,056 6,436 12,772 -22.40%
-
NP to SH 740 6,312 10,724 3,568 6,852 4,852 11,024 -36.22%
-
Tax Rate 37.41% 49.65% 25.29% 46.49% 34.08% 28.81% 15.48% -
Total Cost 63,976 64,920 46,980 81,000 100,760 84,996 82,252 -4.09%
-
Net Worth 272,874 273,882 269,005 279,313 276,436 273,377 275,599 -0.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 272,874 273,882 269,005 279,313 276,436 273,377 275,599 -0.16%
NOSH 92,499 90,689 90,574 90,101 90,634 90,522 90,657 0.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.17% 11.39% 20.71% 5.48% 6.54% 7.04% 13.44% -
ROE 0.27% 2.30% 3.99% 1.28% 2.48% 1.77% 4.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 72.17 80.79 65.41 95.11 118.96 101.00 104.82 -6.02%
EPS 0.80 6.96 11.84 3.96 7.56 5.36 12.16 -36.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.02 2.97 3.10 3.05 3.02 3.04 -0.49%
Adjusted Per Share Value based on latest NOSH - 90,101
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.31 15.70 12.70 18.37 23.11 19.60 20.37 -5.71%
EPS 0.16 1.35 2.30 0.76 1.47 1.04 2.36 -36.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.587 0.5766 0.5986 0.5925 0.5859 0.5907 -0.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.43 1.28 1.24 1.33 1.23 1.48 1.50 -
P/RPS 1.98 1.58 1.90 1.40 1.03 1.47 1.43 5.56%
P/EPS 178.75 18.39 10.47 33.59 16.27 27.61 12.34 56.06%
EY 0.56 5.44 9.55 2.98 6.15 3.62 8.11 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.42 0.43 0.40 0.49 0.49 -0.34%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 26/11/12 25/11/11 12/11/10 17/11/09 19/11/08 20/11/07 -
Price 2.49 1.34 1.31 1.39 1.34 1.01 1.39 -
P/RPS 3.45 1.66 2.00 1.46 1.13 1.00 1.33 17.20%
P/EPS 311.25 19.25 11.06 35.10 17.72 18.84 11.43 73.36%
EY 0.32 5.19 9.04 2.85 5.64 5.31 8.75 -42.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.44 0.44 0.45 0.44 0.33 0.46 10.54%

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