[OSKVI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 182.6%
YoY- -83.41%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,106 3,944 102,426 76,413 43,550 23,797 45,835 -31.35%
PBT -3,507 3,685 -11,249 7,138 -4,410 9,417 19,431 -
Tax -1,658 -820 -2,451 -2,746 -907 -857 -2,364 -21.11%
NP -5,165 2,865 -13,700 4,392 -5,317 8,560 17,067 -
-
NP to SH -5,165 2,865 -13,700 4,392 -5,317 8,560 17,067 -
-
Tax Rate - 22.25% - 38.47% - 9.10% 12.17% -
Total Cost 31,271 1,079 116,126 72,021 48,867 15,237 28,768 5.73%
-
Net Worth 176,079 182,496 180,057 198,032 187,658 205,675 197,679 -7.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,914 3,921 3,909 3,917 - -
Div Payout % - - 0.00% 89.29% 0.00% 45.77% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 176,079 182,496 180,057 198,032 187,658 205,675 197,679 -7.44%
NOSH 195,643 196,232 195,714 196,071 195,477 195,881 195,722 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -19.78% 72.64% -13.38% 5.75% -12.21% 35.97% 37.24% -
ROE -2.93% 1.57% -7.61% 2.22% -2.83% 4.16% 8.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.34 2.01 52.33 38.97 22.28 12.15 23.42 -31.35%
EPS -2.64 1.46 -7.00 2.24 -2.72 4.37 8.72 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.90 0.93 0.92 1.01 0.96 1.05 1.01 -7.41%
Adjusted Per Share Value based on latest NOSH - 195,745
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.21 2.00 51.84 38.67 22.04 12.04 23.20 -31.37%
EPS -2.61 1.45 -6.93 2.22 -2.69 4.33 8.64 -
DPS 0.00 0.00 1.98 1.98 1.98 1.98 0.00 -
NAPS 0.8911 0.9236 0.9112 1.0022 0.9497 1.0409 1.0004 -7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.565 0.59 0.665 0.575 0.59 0.575 -
P/RPS 3.71 28.11 1.13 1.71 2.58 4.86 2.46 31.60%
P/EPS -18.75 38.70 -8.43 29.69 -21.14 13.50 6.59 -
EY -5.33 2.58 -11.86 3.37 -4.73 7.41 15.17 -
DY 0.00 0.00 3.39 3.01 3.48 3.39 0.00 -
P/NAPS 0.55 0.61 0.64 0.66 0.60 0.56 0.57 -2.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 12/05/15 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 -
Price 0.485 0.50 0.59 0.60 0.60 0.605 0.585 -
P/RPS 3.63 24.88 1.13 1.54 2.69 4.98 2.50 28.31%
P/EPS -18.37 34.25 -8.43 26.79 -22.06 13.84 6.71 -
EY -5.44 2.92 -11.86 3.73 -4.53 7.22 14.91 -
DY 0.00 0.00 3.39 3.33 3.33 3.31 0.00 -
P/NAPS 0.54 0.54 0.64 0.59 0.63 0.58 0.58 -4.66%

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