[OSKVI] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 46.31%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,054 46,889 22,672 25,352 16,318 19,542 17,658 78.05%
PBT 55,020 63,730 35,050 37,128 23,101 18,062 16,106 126.31%
Tax -8,011 -11,277 -6,332 -7,432 -2,804 -3,194 -2,780 102.11%
NP 47,009 52,453 28,718 29,696 20,297 14,868 13,326 131.20%
-
NP to SH 47,009 52,453 28,718 29,696 20,297 14,868 13,326 131.20%
-
Tax Rate 14.56% 17.69% 18.07% 20.02% 12.14% 17.68% 17.26% -
Total Cost -4,955 -5,564 -6,046 -4,344 -3,979 4,674 4,332 -
-
Net Worth 329,992 307,460 292,581 293,960 286,528 271,240 272,577 13.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 29,999 29,996 30,008 - 15,001 - - -
Div Payout % 63.82% 57.19% 104.49% - 73.91% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 329,992 307,460 292,581 293,960 286,528 271,240 272,577 13.55%
NOSH 149,996 149,980 150,041 149,979 150,014 1,506,891 1,514,318 -78.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 111.78% 111.87% 126.67% 117.13% 124.38% 76.08% 75.47% -
ROE 14.25% 17.06% 9.82% 10.10% 7.08% 5.48% 4.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.04 31.26 15.11 16.90 10.88 1.30 1.17 726.44%
EPS 31.34 34.97 19.14 19.80 13.53 0.99 0.88 975.43%
DPS 20.00 20.00 20.00 0.00 10.00 0.00 0.00 -
NAPS 2.20 2.05 1.95 1.96 1.91 0.18 0.18 428.18%
Adjusted Per Share Value based on latest NOSH - 149,979
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.28 23.73 11.47 12.83 8.26 9.89 8.94 77.99%
EPS 23.79 26.55 14.53 15.03 10.27 7.52 6.74 131.29%
DPS 15.18 15.18 15.19 0.00 7.59 0.00 0.00 -
NAPS 1.67 1.556 1.4807 1.4877 1.4501 1.3727 1.3795 13.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.80 2.86 1.90 2.01 2.12 0.16 1.35 -
P/RPS 9.99 9.15 12.57 11.89 19.49 12.34 115.77 -80.38%
P/EPS 8.93 8.18 9.93 10.15 15.67 16.22 153.41 -84.90%
EY 11.19 12.23 10.07 9.85 6.38 6.17 0.65 563.27%
DY 7.14 6.99 10.53 0.00 4.72 0.00 0.00 -
P/NAPS 1.27 1.40 0.97 1.03 1.11 0.89 7.50 -69.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 -
Price 2.73 2.98 2.99 1.89 2.00 1.20 1.30 -
P/RPS 9.74 9.53 19.79 11.18 18.39 92.53 111.49 -80.22%
P/EPS 8.71 8.52 15.62 9.55 14.78 121.62 147.73 -84.77%
EY 11.48 11.74 6.40 10.48 6.77 0.82 0.68 554.71%
DY 7.33 6.71 6.69 0.00 5.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.53 0.96 1.05 6.67 7.22 -69.00%

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
Post a Comment