[OIB] YoY TTM Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	94,742	96,348	106,115	96,442	119,925	139,936	134,523	-5.67%
YoY %	-1.67%	-9.20%	10.03%	-19.58%	-14.30%	4.02%	-	-
Horiz. %	70.43%	71.62%	78.88%	71.69%	89.15%	104.02%	100.00%	-
PBT	-3,894	4,528	11,711	9,797	18,204	32,258	37,549	-
YoY %	-186.00%	-61.34%	19.54%	-46.18%	-43.57%	-14.09%	-	-
Horiz. %	-10.37%	12.06%	31.19%	26.09%	48.48%	85.91%	100.00%	-
Tax	-1,006	-2,631	-2,446	-1,816	-3,734	-6,077	-7,567	-28.54%
YoY %	61.76%	-7.56%	-34.69%	51.37%	38.56%	19.69%	-	-
Horiz. %	13.29%	34.77%	32.32%	24.00%	49.35%	80.31%	100.00%	-
NP	-4,900	1,897	9,265	7,981	14,470	26,181	29,982	-
YoY %	-358.30%	-79.53%	16.09%	-44.84%	-44.73%	-12.68%	-	-
Horiz. %	-16.34%	6.33%	30.90%	26.62%	48.26%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,044	1,245	8,656	6,544	11,161	24,044	29,473	-
YoY %	-665.78%	-85.62%	32.27%	-41.37%	-53.58%	-18.42%	-	-
Horiz. %	-23.90%	4.22%	29.37%	22.20%	37.87%	81.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	58.11%	20.89%	18.54%	20.51%	18.84%	20.15%	-
YoY %	-	178.17%	12.68%	-9.61%	8.86%	-6.50%	-	-
Horiz. %	-	288.39%	103.67%	92.01%	101.79%	93.50%	100.00%	-
Total Cost	99,642	94,451	96,850	88,461	105,455	113,755	104,541	-0.79%
YoY %	5.50%	-2.48%	9.48%	-16.11%	-7.30%	8.81%	-	-
Horiz. %	95.31%	90.35%	92.64%	84.62%	100.87%	108.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	262,588	280,150	274,759	272,100	271,802	267,467	250,520	0.78%
YoY %	-6.27%	1.96%	0.98%	0.11%	1.62%	6.76%	-	-
Horiz. %	104.82%	111.83%	109.68%	108.61%	108.50%	106.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	9,054	9,066	9,067	9,070	9,030	9,036	9,044	0.01%
YoY %	-0.13%	-0.01%	-0.03%	0.44%	-0.07%	-0.09%	-	-
Horiz. %	100.11%	100.24%	100.25%	100.29%	99.85%	99.91%	100.00%	-
Div Payout %	0.00%	728.22%	104.76%	138.60%	80.91%	37.58%	30.69%	-
YoY %	0.00%	595.13%	-24.42%	71.30%	115.30%	22.45%	-	-
Horiz. %	0.00%	2,372.83%	341.35%	451.61%	263.64%	122.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	262,588	280,150	274,759	272,100	271,802	267,467	250,520	0.78%
YoY %	-6.27%	1.96%	0.98%	0.11%	1.62%	6.76%	-	-
Horiz. %	104.82%	111.83%	109.68%	108.61%	108.50%	106.76%	100.00%	-
NOSH	90,547	90,663	90,679	90,700	90,300	90,360	90,440	0.01%
YoY %	-0.13%	-0.02%	-0.02%	0.44%	-0.07%	-0.09%	-	-
Horiz. %	100.12%	100.25%	100.26%	100.29%	99.85%	99.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-5.17%	1.97%	8.73%	8.28%	12.07%	18.71%	22.29%	-
YoY %	-362.44%	-77.43%	5.43%	-31.40%	-35.49%	-16.06%	-	-
Horiz. %	-23.19%	8.84%	39.17%	37.15%	54.15%	83.94%	100.00%	-
ROE	-2.68%	0.44%	3.15%	2.40%	4.11%	8.99%	11.76%	-
YoY %	-709.09%	-86.03%	31.25%	-41.61%	-54.28%	-23.55%	-	-
Horiz. %	-22.79%	3.74%	26.79%	20.41%	34.95%	76.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	104.63	106.27	117.02	106.33	132.81	154.86	148.74	-5.69%
YoY %	-1.54%	-9.19%	10.05%	-19.94%	-14.24%	4.11%	-	-
Horiz. %	70.34%	71.45%	78.67%	71.49%	89.29%	104.11%	100.00%	-
EPS	-7.78	1.37	9.55	7.21	12.36	26.61	32.59	-
YoY %	-667.88%	-85.65%	32.45%	-41.67%	-53.55%	-18.35%	-	-
Horiz. %	-23.87%	4.20%	29.30%	22.12%	37.93%	81.65%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.90	3.09	3.03	3.00	3.01	2.96	2.77	0.76%
YoY %	-6.15%	1.98%	1.00%	-0.33%	1.69%	6.86%	-	-
Horiz. %	104.69%	111.55%	109.39%	108.30%	108.66%	106.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 90,700
RPS	20.31	20.65	22.74	20.67	25.70	29.99	28.83	-5.66%
YoY %	-1.65%	-9.19%	10.01%	-19.57%	-14.30%	4.02%	-	-
Horiz. %	70.45%	71.63%	78.88%	71.70%	89.14%	104.02%	100.00%	-
EPS	-1.51	0.27	1.86	1.40	2.39	5.15	6.32	-
YoY %	-659.26%	-85.48%	32.86%	-41.42%	-53.59%	-18.51%	-	-
Horiz. %	-23.89%	4.27%	29.43%	22.15%	37.82%	81.49%	100.00%	-
DPS	1.94	1.94	1.94	1.94	1.94	1.94	1.94	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5628	0.6004	0.5889	0.5832	0.5825	0.5733	0.5369	0.78%
YoY %	-6.26%	1.95%	0.98%	0.12%	1.60%	6.78%	-	-
Horiz. %	104.82%	111.83%	109.69%	108.62%	108.49%	106.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.25	1.36	1.02	1.29	1.43	1.26	1.36	-
P/RPS	1.19	1.28	0.87	1.21	1.08	0.81	0.91	4.57%
YoY %	-7.03%	47.13%	-28.10%	12.04%	33.33%	-10.99%	-	-
Horiz. %	130.77%	140.66%	95.60%	132.97%	118.68%	89.01%	100.00%	-
P/EPS	-16.07	99.04	10.69	17.88	11.57	4.74	4.17	-
YoY %	-116.23%	826.47%	-40.21%	54.54%	144.09%	13.67%	-	-
Horiz. %	-385.37%	2,375.06%	256.35%	428.78%	277.46%	113.67%	100.00%	-
EY	-6.22	1.01	9.36	5.59	8.64	21.12	23.96	-
YoY %	-715.84%	-89.21%	67.44%	-35.30%	-59.09%	-11.85%	-	-
Horiz. %	-25.96%	4.22%	39.07%	23.33%	36.06%	88.15%	100.00%	-
DY	8.00	7.35	9.80	7.75	6.99	7.94	7.35	1.42%
YoY %	8.84%	-25.00%	26.45%	10.87%	-11.96%	8.03%	-	-
Horiz. %	108.84%	100.00%	133.33%	105.44%	95.10%	108.03%	100.00%	-
P/NAPS	0.43	0.44	0.34	0.43	0.48	0.43	0.49	-2.15%
YoY %	-2.27%	29.41%	-20.93%	-10.42%	11.63%	-12.24%	-	-
Horiz. %	87.76%	89.80%	69.39%	87.76%	97.96%	87.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	30/08/10	20/08/09	26/08/08	21/08/07	29/08/06	16/08/05	-
Price	1.24	1.26	1.09	1.49	1.52	1.40	1.34	-
P/RPS	1.19	1.19	0.93	1.40	1.14	0.90	0.90	4.76%
YoY %	0.00%	27.96%	-33.57%	22.81%	26.67%	0.00%	-	-
Horiz. %	132.22%	132.22%	103.33%	155.56%	126.67%	100.00%	100.00%	-
P/EPS	-15.94	91.76	11.42	20.65	12.30	5.26	4.11	-
YoY %	-117.37%	703.50%	-44.70%	67.89%	133.84%	27.98%	-	-
Horiz. %	-387.83%	2,232.60%	277.86%	502.43%	299.27%	127.98%	100.00%	-
EY	-6.27	1.09	8.76	4.84	8.13	19.01	24.32	-
YoY %	-675.23%	-87.56%	80.99%	-40.47%	-57.23%	-21.83%	-	-
Horiz. %	-25.78%	4.48%	36.02%	19.90%	33.43%	78.17%	100.00%	-
DY	8.06	7.94	9.17	6.71	6.58	7.14	7.46	1.29%
YoY %	1.51%	-13.41%	36.66%	1.98%	-7.84%	-4.29%	-	-
Horiz. %	108.04%	106.43%	122.92%	89.95%	88.20%	95.71%	100.00%	-
P/NAPS	0.43	0.41	0.36	0.50	0.50	0.47	0.48	-1.81%
YoY %	4.88%	13.89%	-28.00%	0.00%	6.38%	-2.08%	-	-
Horiz. %	89.58%	85.42%	75.00%	104.17%	104.17%	97.92%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos