[OIB] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 22.49%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 29,460 31,414 30,784 28,305 22,966 27,045 19,580 7.04%
PBT 3,183 6,340 9,356 6,123 5,576 4,429 3,395 -1.06%
Tax -1,040 -104 369 -802 -1,713 -1,270 -1,233 -2.79%
NP 2,143 6,236 9,725 5,321 3,863 3,159 2,162 -0.14%
-
NP to SH 1,278 5,589 9,725 5,321 3,863 3,159 2,162 -8.38%
-
Tax Rate 32.67% 1.64% -3.94% 13.10% 30.72% 28.67% 36.32% -
Total Cost 27,317 25,178 21,059 22,984 19,103 23,886 17,418 7.78%
-
Net Worth 271,914 262,267 243,124 220,551 203,078 188,099 181,067 7.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 271,914 262,267 243,124 220,551 203,078 188,099 181,067 7.00%
NOSH 90,638 90,436 90,381 90,389 90,257 90,000 90,083 0.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.27% 19.85% 31.59% 18.80% 16.82% 11.68% 11.04% -
ROE 0.47% 2.13% 4.00% 2.41% 1.90% 1.68% 1.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.50 34.74 34.06 31.31 25.45 30.05 21.74 6.92%
EPS 1.41 6.18 10.76 5.89 4.28 3.51 2.40 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.90 2.69 2.44 2.25 2.09 2.01 6.89%
Adjusted Per Share Value based on latest NOSH - 90,389
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.31 6.73 6.60 6.07 4.92 5.80 4.20 7.01%
EPS 0.27 1.20 2.08 1.14 0.83 0.68 0.46 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5621 0.5211 0.4727 0.4353 0.4032 0.3881 7.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.47 1.49 1.20 1.50 1.20 1.60 1.39 -
P/RPS 4.52 4.29 3.52 4.79 4.72 5.32 6.40 -5.62%
P/EPS 104.26 24.11 11.15 25.48 28.04 45.58 57.92 10.28%
EY 0.96 4.15 8.97 3.92 3.57 2.19 1.73 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.45 0.61 0.53 0.77 0.69 -5.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 17/05/01 -
Price 1.44 1.33 1.22 1.32 1.25 1.50 1.40 -
P/RPS 4.43 3.83 3.58 4.22 4.91 4.99 6.44 -6.04%
P/EPS 102.13 21.52 11.34 22.42 29.21 42.74 58.33 9.78%
EY 0.98 4.65 8.82 4.46 3.42 2.34 1.71 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.45 0.54 0.56 0.72 0.70 -6.09%

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