[OSKVI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 100.62%
YoY- 164.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 102,426 101,884 87,100 95,188 45,835 39,922 47,046 67.74%
PBT -11,249 9,517 -8,820 37,668 19,431 37,284 -32 4828.01%
Tax -2,451 -3,661 -1,814 -3,428 -2,364 -1,976 -2,056 12.39%
NP -13,700 5,856 -10,634 34,240 17,067 35,308 -2,088 249.27%
-
NP to SH -13,700 5,856 -10,634 34,240 17,067 35,308 -2,088 249.27%
-
Tax Rate - 38.47% - 9.10% 12.17% 5.30% - -
Total Cost 116,126 96,028 97,734 60,948 28,768 4,614 49,134 77.15%
-
Net Worth 180,057 198,032 187,658 205,675 197,679 207,463 181,222 -0.42%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,914 5,228 7,819 15,670 - - - -
Div Payout % 0.00% 89.29% 0.00% 45.77% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,057 198,032 187,658 205,675 197,679 207,463 181,222 -0.42%
NOSH 195,714 196,071 195,477 195,881 195,722 195,720 196,981 -0.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.38% 5.75% -12.21% 35.97% 37.24% 88.44% -4.44% -
ROE -7.61% 2.96% -5.67% 16.65% 8.63% 17.02% -1.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.33 51.96 44.56 48.59 23.42 20.40 23.88 68.47%
EPS -7.00 2.99 -5.44 17.48 8.72 18.04 -1.06 250.78%
DPS 2.00 2.67 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.92 1.01 0.96 1.05 1.01 1.06 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 195,881
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.84 51.56 44.08 48.17 23.20 20.20 23.81 67.74%
EPS -6.93 2.96 -5.38 17.33 8.64 17.87 -1.06 248.44%
DPS 1.98 2.65 3.96 7.93 0.00 0.00 0.00 -
NAPS 0.9112 1.0022 0.9497 1.0409 1.0004 1.0499 0.9171 -0.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.59 0.665 0.575 0.59 0.575 0.435 0.365 -
P/RPS 1.13 1.28 1.29 1.21 2.46 2.13 1.53 -18.24%
P/EPS -8.43 22.27 -10.57 3.38 6.59 2.41 -34.43 -60.76%
EY -11.86 4.49 -9.46 29.63 15.17 41.47 -2.90 155.08%
DY 3.39 4.01 6.96 13.56 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.60 0.56 0.57 0.41 0.40 36.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 -
Price 0.59 0.60 0.60 0.605 0.585 0.535 0.34 -
P/RPS 1.13 1.15 1.35 1.24 2.50 2.62 1.42 -14.09%
P/EPS -8.43 20.09 -11.03 3.46 6.71 2.97 -32.08 -58.87%
EY -11.86 4.98 -9.07 28.89 14.91 33.72 -3.12 142.97%
DY 3.39 4.44 6.67 13.22 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.63 0.58 0.58 0.50 0.37 43.95%

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