[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.24%
YoY- -50.88%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,825 28,553 27,440 652 42,054 35,167 11,336 94.46%
PBT 30,557 34,932 32,147 3,674 55,020 47,798 17,525 44.72%
Tax -4,818 -5,034 -5,102 -27 -8,011 -8,458 -3,166 32.20%
NP 25,739 29,898 27,045 3,647 47,009 39,340 14,359 47.40%
-
NP to SH 25,513 29,898 27,045 3,647 47,009 39,340 14,359 46.54%
-
Tax Rate 15.77% 14.41% 15.87% 0.73% 14.56% 17.70% 18.07% -
Total Cost 5,086 -1,345 395 -2,995 -4,955 -4,173 -3,023 -
-
Net Worth 338,973 343,534 352,499 333,182 329,992 307,460 292,581 10.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 26,247 15,001 14,999 - 29,999 22,497 15,004 45.03%
Div Payout % 102.88% 50.18% 55.46% - 63.82% 57.19% 104.49% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 338,973 343,534 352,499 333,182 329,992 307,460 292,581 10.27%
NOSH 149,988 150,015 149,999 150,082 149,996 149,980 150,041 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 83.50% 104.71% 98.56% 559.36% 111.78% 111.87% 126.67% -
ROE 7.53% 8.70% 7.67% 1.09% 14.25% 12.80% 4.91% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.55 19.03 18.29 0.43 28.04 23.45 7.56 94.41%
EPS 17.01 19.93 18.03 2.43 31.34 26.23 9.57 46.57%
DPS 17.50 10.00 10.00 0.00 20.00 15.00 10.00 45.07%
NAPS 2.26 2.29 2.35 2.22 2.20 2.05 1.95 10.30%
Adjusted Per Share Value based on latest NOSH - 150,082
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.60 14.45 13.89 0.33 21.28 17.80 5.74 94.39%
EPS 12.91 15.13 13.69 1.85 23.79 19.91 7.27 46.48%
DPS 13.28 7.59 7.59 0.00 15.18 11.39 7.59 45.05%
NAPS 1.7155 1.7386 1.7839 1.6862 1.67 1.556 1.4807 10.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 2.12 2.43 2.45 2.80 2.86 1.90 -
P/RPS 8.27 11.14 13.28 563.96 9.99 12.20 25.15 -52.26%
P/EPS 9.99 10.64 13.48 100.82 8.93 10.90 19.85 -36.65%
EY 10.01 9.40 7.42 0.99 11.19 9.17 5.04 57.80%
DY 10.29 4.72 4.12 0.00 7.14 5.24 5.26 56.22%
P/NAPS 0.75 0.93 1.03 1.10 1.27 1.40 0.97 -15.71%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 19/11/07 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 -
Price 1.56 1.87 2.02 2.44 2.73 2.98 2.99 -
P/RPS 7.59 9.82 11.04 561.66 9.74 12.71 39.58 -66.64%
P/EPS 9.17 9.38 11.20 100.41 8.71 11.36 31.24 -55.73%
EY 10.90 10.66 8.93 1.00 11.48 8.80 3.20 125.88%
DY 11.22 5.35 4.95 0.00 7.33 5.03 3.34 123.80%
P/NAPS 0.69 0.82 0.86 1.10 1.24 1.45 1.53 -41.10%

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