[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -49.84%
YoY- 164.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 102,426 76,413 43,550 23,797 45,835 29,942 23,523 165.93%
PBT -11,249 7,138 -4,410 9,417 19,431 27,963 -16 7712.86%
Tax -2,451 -2,746 -907 -857 -2,364 -1,482 -1,028 78.18%
NP -13,700 4,392 -5,317 8,560 17,067 26,481 -1,044 453.74%
-
NP to SH -13,700 4,392 -5,317 8,560 17,067 26,481 -1,044 453.74%
-
Tax Rate - 38.47% - 9.10% 12.17% 5.30% - -
Total Cost 116,126 72,021 48,867 15,237 28,768 3,461 24,567 180.85%
-
Net Worth 180,057 198,032 187,658 205,675 197,679 207,463 181,222 -0.42%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,914 3,921 3,909 3,917 - - - -
Div Payout % 0.00% 89.29% 0.00% 45.77% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,057 198,032 187,658 205,675 197,679 207,463 181,222 -0.42%
NOSH 195,714 196,071 195,477 195,881 195,722 195,720 196,981 -0.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.38% 5.75% -12.21% 35.97% 37.24% 88.44% -4.44% -
ROE -7.61% 2.22% -2.83% 4.16% 8.63% 12.76% -0.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.33 38.97 22.28 12.15 23.42 15.30 11.94 167.09%
EPS -7.00 2.24 -2.72 4.37 8.72 13.53 -0.53 456.12%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.92 1.01 0.96 1.05 1.01 1.06 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 195,881
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.84 38.67 22.04 12.04 23.20 15.15 11.90 166.02%
EPS -6.93 2.22 -2.69 4.33 8.64 13.40 -0.53 452.42%
DPS 1.98 1.98 1.98 1.98 0.00 0.00 0.00 -
NAPS 0.9112 1.0022 0.9497 1.0409 1.0004 1.0499 0.9171 -0.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.59 0.665 0.575 0.59 0.575 0.435 0.365 -
P/RPS 1.13 1.71 2.58 4.86 2.46 2.84 3.06 -48.43%
P/EPS -8.43 29.69 -21.14 13.50 6.59 3.22 -68.87 -75.25%
EY -11.86 3.37 -4.73 7.41 15.17 31.10 -1.45 304.40%
DY 3.39 3.01 3.48 3.39 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.60 0.56 0.57 0.41 0.40 36.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 -
Price 0.59 0.60 0.60 0.605 0.585 0.535 0.34 -
P/RPS 1.13 1.54 2.69 4.98 2.50 3.50 2.85 -45.93%
P/EPS -8.43 26.79 -22.06 13.84 6.71 3.95 -64.15 -74.05%
EY -11.86 3.73 -4.53 7.22 14.91 25.29 -1.56 285.21%
DY 3.39 3.33 3.33 3.31 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.63 0.58 0.58 0.50 0.37 43.95%

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