[OSKVI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 173.97%
YoY- 252.79%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,440 652 42,054 35,167 11,336 6,338 16,318 41.54%
PBT 32,147 3,674 55,020 47,798 17,525 9,282 23,101 24.71%
Tax -5,102 -27 -8,011 -8,458 -3,166 -1,858 -2,804 49.20%
NP 27,045 3,647 47,009 39,340 14,359 7,424 20,297 21.15%
-
NP to SH 27,045 3,647 47,009 39,340 14,359 7,424 20,297 21.15%
-
Tax Rate 15.87% 0.73% 14.56% 17.70% 18.07% 20.02% 12.14% -
Total Cost 395 -2,995 -4,955 -4,173 -3,023 -1,086 -3,979 -
-
Net Worth 352,499 333,182 329,992 307,460 292,581 293,960 286,528 14.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,999 - 29,999 22,497 15,004 - 15,001 -0.00%
Div Payout % 55.46% - 63.82% 57.19% 104.49% - 73.91% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 352,499 333,182 329,992 307,460 292,581 293,960 286,528 14.85%
NOSH 149,999 150,082 149,996 149,980 150,041 149,979 150,014 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 98.56% 559.36% 111.78% 111.87% 126.67% 117.13% 124.38% -
ROE 7.67% 1.09% 14.25% 12.80% 4.91% 2.53% 7.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.29 0.43 28.04 23.45 7.56 4.23 10.88 41.51%
EPS 18.03 2.43 31.34 26.23 9.57 4.95 13.53 21.16%
DPS 10.00 0.00 20.00 15.00 10.00 0.00 10.00 0.00%
NAPS 2.35 2.22 2.20 2.05 1.95 1.96 1.91 14.86%
Adjusted Per Share Value based on latest NOSH - 150,036
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.89 0.33 21.28 17.80 5.74 3.21 8.26 41.54%
EPS 13.69 1.85 23.79 19.91 7.27 3.76 10.27 21.18%
DPS 7.59 0.00 15.18 11.39 7.59 0.00 7.59 0.00%
NAPS 1.7839 1.6862 1.67 1.556 1.4807 1.4877 1.4501 14.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.43 2.45 2.80 2.86 1.90 2.01 2.12 -
P/RPS 13.28 563.96 9.99 12.20 25.15 47.56 19.49 -22.62%
P/EPS 13.48 100.82 8.93 10.90 19.85 40.61 15.67 -9.57%
EY 7.42 0.99 11.19 9.17 5.04 2.46 6.38 10.62%
DY 4.12 0.00 7.14 5.24 5.26 0.00 4.72 -8.68%
P/NAPS 1.03 1.10 1.27 1.40 0.97 1.03 1.11 -4.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 -
Price 2.02 2.44 2.73 2.98 2.99 1.89 2.00 -
P/RPS 11.04 561.66 9.74 12.71 39.58 44.72 18.39 -28.90%
P/EPS 11.20 100.41 8.71 11.36 31.24 38.18 14.78 -16.92%
EY 8.93 1.00 11.48 8.80 3.20 2.62 6.77 20.33%
DY 4.95 0.00 7.33 5.03 3.34 0.00 5.00 -0.66%
P/NAPS 0.86 1.10 1.24 1.45 1.53 0.96 1.05 -12.49%

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