[OIB] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -74.1%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 22,858 23,756 41,271 39,859 30,761 24,789 33,568 -6.19%
PBT 2,260 3,778 7,956 9,875 8,463 4,002 8,739 -20.16%
Tax -651 -585 -1,542 -1,425 -2,537 -1,298 -2,406 -19.56%
NP 1,609 3,193 6,414 8,450 5,926 2,704 6,333 -20.39%
-
NP to SH 1,213 2,756 5,715 7,632 5,926 2,704 6,433 -24.25%
-
Tax Rate 28.81% 15.48% 19.38% 14.43% 29.98% 32.43% 27.53% -
Total Cost 21,249 20,563 34,857 31,409 24,835 22,085 27,235 -4.04%
-
Net Worth 273,377 275,599 273,090 257,715 229,802 215,418 204,353 4.96%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 273,377 275,599 273,090 257,715 229,802 215,418 204,353 4.96%
NOSH 90,522 90,657 90,427 90,426 90,473 90,133 91,638 -0.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.04% 13.44% 15.54% 21.20% 19.26% 10.91% 18.87% -
ROE 0.44% 1.00% 2.09% 2.96% 2.58% 1.26% 3.15% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.25 26.20 45.64 44.08 34.00 27.50 36.63 -6.00%
EPS 1.34 3.04 6.32 8.44 6.55 3.00 7.02 -24.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.04 3.02 2.85 2.54 2.39 2.23 5.17%
Adjusted Per Share Value based on latest NOSH - 90,426
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.90 5.09 8.85 8.54 6.59 5.31 7.19 -6.18%
EPS 0.26 0.59 1.22 1.64 1.27 0.58 1.38 -24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5859 0.5907 0.5853 0.5524 0.4925 0.4617 0.438 4.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.48 1.50 1.40 1.31 1.27 1.31 1.30 -
P/RPS 5.86 5.72 3.07 2.97 3.74 4.76 3.55 8.70%
P/EPS 110.45 49.34 22.15 15.52 19.39 43.67 18.52 34.62%
EY 0.91 2.03 4.51 6.44 5.16 2.29 5.40 -25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.46 0.46 0.50 0.55 0.58 -2.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 20/11/07 21/11/06 16/11/05 23/11/04 19/11/03 13/11/02 -
Price 1.01 1.39 1.38 1.32 1.37 1.43 1.33 -
P/RPS 4.00 5.30 3.02 2.99 4.03 5.20 3.63 1.62%
P/EPS 75.37 45.72 21.84 15.64 20.92 47.67 18.95 25.84%
EY 1.33 2.19 4.58 6.39 4.78 2.10 5.28 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.46 0.46 0.54 0.60 0.60 -9.47%

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