[OSKVI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.06%
YoY- -103.99%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,188 45,835 39,922 47,046 73,384 90,013 15,170 240.57%
PBT 37,668 19,431 37,284 -32 -51,176 12,002 12,152 112.74%
Tax -3,428 -2,364 -1,976 -2,056 -1,824 3,923 3,941 -
NP 34,240 17,067 35,308 -2,088 -53,000 15,925 16,093 65.49%
-
NP to SH 34,240 17,067 35,308 -2,088 -53,000 14,395 14,354 78.62%
-
Tax Rate 9.10% 12.17% 5.30% - - -32.69% -32.43% -
Total Cost 60,948 28,768 4,614 49,134 126,384 74,088 -922 -
-
Net Worth 205,675 197,679 207,463 181,222 166,358 180,182 176,170 10.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 15,670 - - - - 4,896 6,524 79.44%
Div Payout % 45.77% - - - - 34.01% 45.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 205,675 197,679 207,463 181,222 166,358 180,182 176,170 10.88%
NOSH 195,881 195,722 195,720 196,981 195,716 195,850 195,745 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 35.97% 37.24% 88.44% -4.44% -72.22% 17.69% 106.08% -
ROE 16.65% 8.63% 17.02% -1.15% -31.86% 7.99% 8.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.59 23.42 20.40 23.88 37.50 45.96 7.75 240.39%
EPS 17.48 8.72 18.04 -1.06 -27.08 7.35 7.33 78.58%
DPS 8.00 0.00 0.00 0.00 0.00 2.50 3.33 79.47%
NAPS 1.05 1.01 1.06 0.92 0.85 0.92 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 195,608
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.17 23.20 20.20 23.81 37.14 45.55 7.68 240.48%
EPS 17.33 8.64 17.87 -1.06 -26.82 7.29 7.26 78.70%
DPS 7.93 0.00 0.00 0.00 0.00 2.48 3.30 79.50%
NAPS 1.0409 1.0004 1.0499 0.9171 0.8419 0.9119 0.8916 10.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.575 0.435 0.365 0.34 0.38 0.41 -
P/RPS 1.21 2.46 2.13 1.53 0.91 0.83 5.29 -62.63%
P/EPS 3.38 6.59 2.41 -34.43 -1.26 5.17 5.59 -28.51%
EY 29.63 15.17 41.47 -2.90 -79.65 19.34 17.89 40.02%
DY 13.56 0.00 0.00 0.00 0.00 6.58 8.13 40.68%
P/NAPS 0.56 0.57 0.41 0.40 0.40 0.41 0.46 14.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 17/02/14 19/11/13 26/08/13 15/05/13 05/02/13 06/11/12 -
Price 0.605 0.585 0.535 0.34 0.37 0.36 0.40 -
P/RPS 1.24 2.50 2.62 1.42 0.99 0.78 5.16 -61.38%
P/EPS 3.46 6.71 2.97 -32.08 -1.37 4.90 5.45 -26.15%
EY 28.89 14.91 33.72 -3.12 -73.19 20.42 18.33 35.47%
DY 13.22 0.00 0.00 0.00 0.00 6.94 8.33 36.09%
P/NAPS 0.58 0.58 0.50 0.37 0.44 0.39 0.44 20.24%

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