[OSKVI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 155.07%
YoY- -83.41%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,212 15,776 102,426 101,884 87,100 95,188 45,835 9.09%
PBT -7,014 14,740 -11,249 9,517 -8,820 37,668 19,431 -
Tax -3,316 -3,280 -2,451 -3,661 -1,814 -3,428 -2,364 25.38%
NP -10,330 11,460 -13,700 5,856 -10,634 34,240 17,067 -
-
NP to SH -10,330 11,460 -13,700 5,856 -10,634 34,240 17,067 -
-
Tax Rate - 22.25% - 38.47% - 9.10% 12.17% -
Total Cost 62,542 4,316 116,126 96,028 97,734 60,948 28,768 68.05%
-
Net Worth 176,079 182,496 180,057 198,032 187,658 205,675 197,679 -7.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,914 5,228 7,819 15,670 - -
Div Payout % - - 0.00% 89.29% 0.00% 45.77% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 176,079 182,496 180,057 198,032 187,658 205,675 197,679 -7.44%
NOSH 195,643 196,232 195,714 196,071 195,477 195,881 195,722 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -19.78% 72.64% -13.38% 5.75% -12.21% 35.97% 37.24% -
ROE -5.87% 6.28% -7.61% 2.96% -5.67% 16.65% 8.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.69 8.04 52.33 51.96 44.56 48.59 23.42 9.13%
EPS -5.28 5.84 -7.00 2.99 -5.44 17.48 8.72 -
DPS 0.00 0.00 2.00 2.67 4.00 8.00 0.00 -
NAPS 0.90 0.93 0.92 1.01 0.96 1.05 1.01 -7.41%
Adjusted Per Share Value based on latest NOSH - 195,745
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.42 7.98 51.84 51.56 44.08 48.17 23.20 9.07%
EPS -5.23 5.80 -6.93 2.96 -5.38 17.33 8.64 -
DPS 0.00 0.00 1.98 2.65 3.96 7.93 0.00 -
NAPS 0.8911 0.9236 0.9112 1.0022 0.9497 1.0409 1.0004 -7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.565 0.59 0.665 0.575 0.59 0.575 -
P/RPS 1.85 7.03 1.13 1.28 1.29 1.21 2.46 -17.34%
P/EPS -9.38 9.67 -8.43 22.27 -10.57 3.38 6.59 -
EY -10.67 10.34 -11.86 4.49 -9.46 29.63 15.17 -
DY 0.00 0.00 3.39 4.01 6.96 13.56 0.00 -
P/NAPS 0.55 0.61 0.64 0.66 0.60 0.56 0.57 -2.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 12/05/15 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 -
Price 0.485 0.50 0.59 0.60 0.60 0.605 0.585 -
P/RPS 1.82 6.22 1.13 1.15 1.35 1.24 2.50 -19.12%
P/EPS -9.19 8.56 -8.43 20.09 -11.03 3.46 6.71 -
EY -10.89 11.68 -11.86 4.98 -9.07 28.89 14.91 -
DY 0.00 0.00 3.39 4.44 6.67 13.22 0.00 -
P/NAPS 0.54 0.54 0.64 0.59 0.63 0.58 0.58 -4.66%

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