[OSKVI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 71.76%
YoY- 528.91%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 50,372 36,621 53,561 36,253 28,504 25,593 131,937 -47.46%
PBT 5,092 8,878 28,932 17,677 10,270 8,691 3,988 17.74%
Tax 85 77 205 -53 -9 -536 -44 -
NP 5,177 8,955 29,137 17,624 10,261 8,155 3,944 19.94%
-
NP to SH 5,177 8,955 29,137 17,624 10,261 8,155 3,944 19.94%
-
Tax Rate -1.67% -0.87% -0.71% 0.30% 0.09% 6.17% 1.10% -
Total Cost 45,195 27,666 24,424 18,629 18,243 17,438 127,993 -50.13%
-
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,928 - 3,928 - - - - -
Div Payout % 75.89% - 13.48% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.28% 24.45% 54.40% 48.61% 36.00% 31.86% 2.99% -
ROE 2.42% 4.03% 13.61% 8.71% 5.28% 4.24% 2.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.64 18.64 27.27 18.45 14.51 13.03 67.16 -47.46%
EPS 2.64 4.56 14.83 8.97 5.22 4.15 2.01 19.99%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.13 1.09 1.03 0.99 0.98 0.94 10.40%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.49 18.53 27.11 18.35 14.43 12.95 66.77 -47.46%
EPS 2.62 4.53 14.75 8.92 5.19 4.13 2.00 19.78%
DPS 1.99 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.0836 1.1234 1.0836 1.024 0.9842 0.9743 0.9345 10.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.50 0.515 0.44 0.45 0.49 0.49 -
P/RPS 1.68 2.68 1.89 2.38 3.10 3.76 0.73 74.57%
P/EPS 16.32 10.97 3.47 4.90 8.62 11.80 24.41 -23.59%
EY 6.13 9.12 28.80 20.39 11.61 8.47 4.10 30.84%
DY 4.65 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.47 0.43 0.45 0.50 0.52 -17.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 20/05/22 23/02/22 24/11/21 20/08/21 10/05/21 23/02/21 -
Price 0.445 0.53 0.44 0.495 0.45 0.455 0.455 -
P/RPS 1.74 2.84 1.61 2.68 3.10 3.49 0.68 87.40%
P/EPS 16.89 11.63 2.97 5.52 8.62 10.96 22.66 -17.83%
EY 5.92 8.60 33.71 18.12 11.61 9.12 4.41 21.75%
DY 4.49 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.40 0.48 0.45 0.46 0.48 -10.00%

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