[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 76.31%
YoY- 404.88%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 95,359 73,962 51,133 24,279 49,907 27,230 17,642 207.04%
PBT 32,689 30,639 46,491 15,200 8,524 3,007 -2,609 -
Tax -1,475 -1,406 -2,201 -450 -158 49 147 -
NP 31,214 29,233 44,290 14,750 8,366 3,056 -2,462 -
-
NP to SH 31,214 29,233 44,290 14,750 8,366 3,056 -2,462 -
-
Tax Rate 4.51% 4.59% 4.73% 2.96% 1.85% -1.63% - -
Total Cost 64,145 44,729 6,843 9,529 41,541 24,174 20,104 116.27%
-
Net Worth 215,097 211,266 227,061 201,393 187,572 181,649 175,726 14.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,866 - - - 3,948 - - -
Div Payout % 31.61% - - - 47.20% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 215,097 211,266 227,061 201,393 187,572 181,649 175,726 14.38%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 32.73% 39.52% 86.62% 60.75% 16.76% 11.22% -13.96% -
ROE 14.51% 13.84% 19.51% 7.32% 4.46% 1.68% -1.40% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.32 37.46 25.90 12.30 25.28 13.79 8.94 207.03%
EPS 15.82 14.81 22.43 7.47 4.23 1.55 -1.25 -
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.09 1.07 1.15 1.02 0.95 0.92 0.89 14.42%
Adjusted Per Share Value based on latest NOSH - 197,596
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.26 37.43 25.88 12.29 25.26 13.78 8.93 207.01%
EPS 15.80 14.79 22.41 7.46 4.23 1.55 -1.25 -
DPS 4.99 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0886 1.0692 1.1491 1.0192 0.9493 0.9193 0.8893 14.38%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.66 0.705 0.72 0.545 0.46 0.425 0.43 -
P/RPS 1.37 1.88 2.78 4.43 1.82 3.08 4.81 -56.61%
P/EPS 4.17 4.76 3.21 7.30 10.86 27.46 -34.48 -
EY 23.97 21.00 31.15 13.71 9.21 3.64 -2.90 -
DY 7.58 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.61 0.66 0.63 0.53 0.48 0.46 0.48 17.27%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 17/11/17 15/08/17 16/05/17 24/02/17 14/11/16 15/08/16 -
Price 0.63 0.715 0.68 0.545 0.455 0.405 0.405 -
P/RPS 1.30 1.91 2.63 4.43 1.80 2.94 4.53 -56.39%
P/EPS 3.98 4.83 3.03 7.30 10.74 26.17 -32.48 -
EY 25.11 20.71 32.99 13.71 9.31 3.82 -3.08 -
DY 7.94 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.58 0.67 0.59 0.53 0.48 0.44 0.46 16.66%

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