[OFI] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -4.71%
YoY- -4.91%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 28,746 33,344 31,772 32,257 26,370 24,365 20,580 5.72%
PBT 5,066 3,699 2,917 2,264 2,363 2,758 2,333 13.78%
Tax -287 -303 -537 -464 -470 -534 -374 -4.31%
NP 4,779 3,396 2,380 1,800 1,893 2,224 1,959 16.00%
-
NP to SH 4,521 3,396 2,380 1,800 1,893 2,224 1,959 14.94%
-
Tax Rate 5.67% 8.19% 18.41% 20.49% 19.89% 19.36% 16.03% -
Total Cost 23,967 29,948 29,392 30,457 24,477 22,141 18,621 4.29%
-
Net Worth 109,727 97,800 89,924 85,199 81,643 76,730 75,484 6.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 109,727 97,800 89,924 85,199 81,643 76,730 75,484 6.42%
NOSH 59,960 60,000 59,949 60,000 60,031 59,946 59,908 0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.62% 10.18% 7.49% 5.58% 7.18% 9.13% 9.52% -
ROE 4.12% 3.47% 2.65% 2.11% 2.32% 2.90% 2.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.94 55.57 53.00 53.76 43.93 40.64 34.35 5.70%
EPS 7.54 5.66 3.97 3.00 3.16 3.71 3.27 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.63 1.50 1.42 1.36 1.28 1.26 6.41%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.93 13.84 13.19 13.39 10.94 10.11 8.54 5.72%
EPS 1.88 1.41 0.99 0.75 0.79 0.92 0.81 15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.4059 0.3732 0.3536 0.3389 0.3185 0.3133 6.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.98 0.94 1.18 1.09 0.98 1.17 1.23 -
P/RPS 2.04 1.69 2.23 2.03 2.23 2.88 3.58 -8.93%
P/EPS 13.00 16.61 29.72 36.33 31.08 31.54 37.61 -16.21%
EY 7.69 6.02 3.36 2.75 3.22 3.17 2.66 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.79 0.77 0.72 0.91 0.98 -9.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 26/11/08 27/11/07 27/11/06 28/11/05 29/11/04 20/11/03 -
Price 1.42 0.79 1.02 1.19 0.95 1.20 1.29 -
P/RPS 2.96 1.42 1.92 2.21 2.16 2.95 3.76 -3.90%
P/EPS 18.83 13.96 25.69 39.67 30.13 32.35 39.45 -11.58%
EY 5.31 7.16 3.89 2.52 3.32 3.09 2.53 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.68 0.84 0.70 0.94 1.02 -4.36%

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