[OSKVI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.71%
YoY- 151.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 29,942 23,523 18,346 90,013 11,378 10,474 2,994 363.52%
PBT 27,963 -16 -12,794 12,002 9,114 26,039 29,231 -2.91%
Tax -1,482 -1,028 -456 3,923 2,956 997 729 -
NP 26,481 -1,044 -13,250 15,925 12,070 27,036 29,960 -7.89%
-
NP to SH 26,481 -1,044 -13,250 14,395 10,766 26,183 29,628 -7.20%
-
Tax Rate 5.30% - - -32.69% -32.43% -3.83% -2.49% -
Total Cost 3,461 24,567 31,596 74,088 -692 -16,562 -26,966 -
-
Net Worth 207,463 181,222 166,358 180,182 176,170 197,644 201,564 1.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,896 4,893 - - -
Div Payout % - - - 34.01% 45.45% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 207,463 181,222 166,358 180,182 176,170 197,644 201,564 1.93%
NOSH 195,720 196,981 195,716 195,850 195,745 195,687 195,693 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 88.44% -4.44% -72.22% 17.69% 106.08% 258.12% 1,000.67% -
ROE 12.76% -0.58% -7.96% 7.99% 6.11% 13.25% 14.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.30 11.94 9.37 45.96 5.81 5.35 1.53 363.50%
EPS 13.53 -0.53 -6.77 7.35 5.50 13.38 15.14 -7.21%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.06 0.92 0.85 0.92 0.90 1.01 1.03 1.93%
Adjusted Per Share Value based on latest NOSH - 196,162
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.15 11.90 9.28 45.55 5.76 5.30 1.52 362.49%
EPS 13.40 -0.53 -6.71 7.29 5.45 13.25 14.99 -7.19%
DPS 0.00 0.00 0.00 2.48 2.48 0.00 0.00 -
NAPS 1.0499 0.9171 0.8419 0.9119 0.8916 1.0002 1.0201 1.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.435 0.365 0.34 0.38 0.41 0.39 0.41 -
P/RPS 2.84 3.06 3.63 0.83 7.05 7.29 26.80 -77.57%
P/EPS 3.22 -68.87 -5.02 5.17 7.45 2.91 2.71 12.17%
EY 31.10 -1.45 -19.91 19.34 13.41 34.31 36.93 -10.81%
DY 0.00 0.00 0.00 6.58 6.10 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.41 0.46 0.39 0.40 1.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 26/08/13 15/05/13 05/02/13 06/11/12 08/08/12 21/05/12 -
Price 0.535 0.34 0.37 0.36 0.40 0.37 0.39 -
P/RPS 3.50 2.85 3.95 0.78 6.88 6.91 25.49 -73.35%
P/EPS 3.95 -64.15 -5.47 4.90 7.27 2.77 2.58 32.80%
EY 25.29 -1.56 -18.30 20.42 13.75 36.16 38.82 -24.83%
DY 0.00 0.00 0.00 6.94 6.25 0.00 0.00 -
P/NAPS 0.50 0.37 0.44 0.39 0.44 0.37 0.38 20.05%

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