[OSKVI] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 52.35%
YoY- 44.0%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 57,008 102,372 131,937 149,216 118,318 158,928 94,938 -28.84%
PBT 20,540 34,764 3,988 -5,673 -11,480 -72,944 6,843 108.22%
Tax -18 -2,144 -44 194 -18 2,312 -720 -91.46%
NP 20,522 32,620 3,944 -5,478 -11,498 -70,632 6,123 124.12%
-
NP to SH 20,522 32,620 3,944 -5,478 -11,498 -70,632 6,123 124.12%
-
Tax Rate 0.09% 6.17% 1.10% - - - 10.52% -
Total Cost 36,486 69,752 127,993 154,694 129,816 229,560 88,815 -44.76%
-
Net Worth 194,480 192,516 184,658 176,800 174,836 163,049 180,729 5.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 194,480 192,516 184,658 176,800 174,836 163,049 180,729 5.01%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 36.00% 31.86% 2.99% -3.67% -9.72% -44.44% 6.45% -
ROE 10.55% 16.94% 2.14% -3.10% -6.58% -43.32% 3.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.02 52.11 67.16 75.96 60.23 80.90 48.33 -28.84%
EPS 10.44 16.60 2.01 -2.79 -5.86 -35.96 3.12 123.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.94 0.90 0.89 0.83 0.92 5.01%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 28.85 51.81 66.77 75.52 59.88 80.43 48.05 -28.85%
EPS 10.39 16.51 2.00 -2.77 -5.82 -35.75 3.10 124.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9842 0.9743 0.9345 0.8948 0.8848 0.8252 0.9146 5.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.45 0.49 0.49 0.42 0.38 0.35 0.575 -
P/RPS 1.55 0.94 0.73 0.55 0.63 0.43 1.19 19.28%
P/EPS 4.31 2.95 24.41 -15.06 -6.49 -0.97 18.45 -62.10%
EY 23.21 33.89 4.10 -6.64 -15.40 -102.73 5.42 163.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.52 0.47 0.43 0.42 0.63 -20.11%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 10/05/21 23/02/21 25/11/20 21/08/20 22/05/20 28/02/20 -
Price 0.45 0.455 0.455 0.445 0.415 0.39 0.455 -
P/RPS 1.55 0.87 0.68 0.59 0.69 0.48 0.94 39.61%
P/EPS 4.31 2.74 22.66 -15.96 -7.09 -1.08 14.60 -55.69%
EY 23.21 36.49 4.41 -6.27 -14.10 -92.19 6.85 125.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.49 0.47 0.47 0.49 -5.52%

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