[OSKVI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 93.41%
YoY- 115.5%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 652 42,054 35,167 11,336 6,338 16,318 14,657 -87.46%
PBT 3,674 55,020 47,798 17,525 9,282 23,101 13,547 -58.13%
Tax -27 -8,011 -8,458 -3,166 -1,858 -2,804 -2,396 -94.98%
NP 3,647 47,009 39,340 14,359 7,424 20,297 11,151 -52.56%
-
NP to SH 3,647 47,009 39,340 14,359 7,424 20,297 11,151 -52.56%
-
Tax Rate 0.73% 14.56% 17.70% 18.07% 20.02% 12.14% 17.69% -
Total Cost -2,995 -4,955 -4,173 -3,023 -1,086 -3,979 3,506 -
-
Net Worth 333,182 329,992 307,460 292,581 293,960 286,528 271,240 14.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 29,999 22,497 15,004 - 15,001 - -
Div Payout % - 63.82% 57.19% 104.49% - 73.91% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 333,182 329,992 307,460 292,581 293,960 286,528 271,240 14.71%
NOSH 150,082 149,996 149,980 150,041 149,979 150,014 1,506,891 -78.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 559.36% 111.78% 111.87% 126.67% 117.13% 124.38% 76.08% -
ROE 1.09% 14.25% 12.80% 4.91% 2.53% 7.08% 4.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.43 28.04 23.45 7.56 4.23 10.88 0.97 -41.89%
EPS 2.43 31.34 26.23 9.57 4.95 13.53 0.74 121.08%
DPS 0.00 20.00 15.00 10.00 0.00 10.00 0.00 -
NAPS 2.22 2.20 2.05 1.95 1.96 1.91 0.18 434.62%
Adjusted Per Share Value based on latest NOSH - 150,108
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.33 21.28 17.80 5.74 3.21 8.26 7.42 -87.47%
EPS 1.85 23.79 19.91 7.27 3.76 10.27 5.64 -52.47%
DPS 0.00 15.18 11.39 7.59 0.00 7.59 0.00 -
NAPS 1.6862 1.67 1.556 1.4807 1.4877 1.4501 1.3727 14.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.45 2.80 2.86 1.90 2.01 2.12 0.16 -
P/RPS 563.96 9.99 12.20 25.15 47.56 19.49 16.45 957.60%
P/EPS 100.82 8.93 10.90 19.85 40.61 15.67 21.62 179.38%
EY 0.99 11.19 9.17 5.04 2.46 6.38 4.63 -64.27%
DY 0.00 7.14 5.24 5.26 0.00 4.72 0.00 -
P/NAPS 1.10 1.27 1.40 0.97 1.03 1.11 0.89 15.18%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 -
Price 2.44 2.73 2.98 2.99 1.89 2.00 1.20 -
P/RPS 561.66 9.74 12.71 39.58 44.72 18.39 123.37 174.94%
P/EPS 100.41 8.71 11.36 31.24 38.18 14.78 162.16 -27.37%
EY 1.00 11.48 8.80 3.20 2.62 6.77 0.62 37.57%
DY 0.00 7.33 5.03 3.34 0.00 5.00 0.00 -
P/NAPS 1.10 1.24 1.45 1.53 0.96 1.05 6.67 -69.95%

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