[OSKVI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -55.81%
YoY- 1254.45%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 73,384 90,013 15,170 20,948 11,976 5,310 4,010 593.21%
PBT -51,176 12,002 12,152 52,078 116,924 -30,829 -53,121 -2.45%
Tax -1,824 3,923 3,941 1,994 2,916 4,848 4,677 -
NP -53,000 15,925 16,093 54,072 119,840 -25,981 -48,444 6.16%
-
NP to SH -53,000 14,395 14,354 52,366 118,512 -27,896 -50,273 3.58%
-
Tax Rate - -32.69% -32.43% -3.83% -2.49% - - -
Total Cost 126,384 74,088 -922 -33,124 -107,864 31,291 52,454 79.62%
-
Net Worth 166,358 180,182 176,170 197,644 201,564 158,614 160,530 2.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,896 6,524 - - - - -
Div Payout % - 34.01% 45.45% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 166,358 180,182 176,170 197,644 201,564 158,614 160,530 2.40%
NOSH 195,716 195,850 195,745 195,687 195,693 182,315 195,768 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -72.22% 17.69% 106.08% 258.12% 1,000.67% -489.28% -1,207.88% -
ROE -31.86% 7.99% 8.15% 26.50% 58.80% -17.59% -31.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.50 45.96 7.75 10.70 6.12 2.91 2.05 593.02%
EPS -27.08 7.35 7.33 26.76 60.56 -14.25 -25.68 3.59%
DPS 0.00 2.50 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.90 1.01 1.03 0.87 0.82 2.42%
Adjusted Per Share Value based on latest NOSH - 195,738
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.14 45.55 7.68 10.60 6.06 2.69 2.03 593.10%
EPS -26.82 7.29 7.26 26.50 59.98 -14.12 -25.44 3.58%
DPS 0.00 2.48 3.30 0.00 0.00 0.00 0.00 -
NAPS 0.8419 0.9119 0.8916 1.0002 1.0201 0.8027 0.8124 2.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.34 0.38 0.41 0.39 0.41 0.31 0.32 -
P/RPS 0.91 0.83 5.29 3.64 6.70 10.64 15.62 -84.94%
P/EPS -1.26 5.17 5.59 1.46 0.68 -2.03 -1.25 0.53%
EY -79.65 19.34 17.89 68.62 147.71 -49.36 -80.25 -0.49%
DY 0.00 6.58 8.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.46 0.39 0.40 0.36 0.39 1.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 14/11/11 -
Price 0.37 0.36 0.40 0.37 0.39 0.34 0.34 -
P/RPS 0.99 0.78 5.16 3.46 6.37 11.67 16.60 -84.70%
P/EPS -1.37 4.90 5.45 1.38 0.64 -2.22 -1.32 2.50%
EY -73.19 20.42 18.33 72.32 155.28 -45.00 -75.53 -2.07%
DY 0.00 6.94 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.44 0.37 0.38 0.39 0.41 4.81%

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