[OFI] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 54.06%
YoY- 22.76%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 81,278 70,380 59,708 57,604 55,621 54,449 0 -100.00%
PBT 7,179 6,988 6,380 6,692 6,898 9,175 0 -100.00%
Tax -1,451 -1,404 -1,276 -608 -1,942 -1,551 0 -100.00%
NP 5,728 5,584 5,104 6,084 4,956 7,624 0 -100.00%
-
NP to SH 5,728 5,584 5,104 6,084 4,956 7,624 0 -100.00%
-
Tax Rate 20.21% 20.09% 20.00% 9.09% 28.15% 16.90% - -
Total Cost 75,550 64,796 54,604 51,520 50,665 46,825 0 -100.00%
-
Net Worth 83,999 79,171 76,769 73,199 71,036 64,603 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 83,999 79,171 76,769 73,199 71,036 64,603 0 -100.00%
NOSH 59,999 59,978 59,976 39,999 41,300 40,126 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.05% 7.93% 8.55% 10.56% 8.91% 14.00% 0.00% -
ROE 6.82% 7.05% 6.65% 8.31% 6.98% 11.80% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 135.46 117.34 99.55 144.01 134.68 135.69 0.00 -100.00%
EPS 9.55 9.31 8.51 15.21 12.00 19.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.28 1.83 1.72 1.61 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,981
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.87 29.33 24.88 24.00 23.18 22.69 0.00 -100.00%
EPS 2.39 2.33 2.13 2.54 2.07 3.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.3299 0.3199 0.305 0.296 0.2692 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 1.13 1.75 1.24 1.56 2.15 0.00 -
P/RPS 0.74 0.96 1.76 0.86 1.16 1.58 0.00 -100.00%
P/EPS 10.47 12.14 20.56 8.15 13.00 11.32 0.00 -100.00%
EY 9.55 8.24 4.86 12.27 7.69 8.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 1.37 0.68 0.91 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 27/02/03 27/02/02 21/02/01 - -
Price 0.96 1.15 1.54 1.13 1.45 1.85 0.00 -
P/RPS 0.71 0.98 1.55 0.78 1.08 1.36 0.00 -100.00%
P/EPS 10.06 12.35 18.10 7.43 12.08 9.74 0.00 -100.00%
EY 9.94 8.10 5.53 13.46 8.28 10.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 1.20 0.62 0.84 1.15 0.00 -100.00%

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