[OSKVI] QoQ 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- 123.54%
YoY- -63.0%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,419 5,177 18,346 5,958 904 7,480 2,994 66.19%
PBT 27,979 12,778 -12,794 2,888 -16,925 -3,192 29,231 -2.87%
Tax -454 -572 -456 967 1,959 268 729 -
NP 27,525 12,206 -13,250 3,855 -14,966 -2,924 29,960 -5.48%
-
NP to SH 27,525 12,206 -13,250 3,629 -15,417 -3,445 29,628 -4.78%
-
Tax Rate 1.62% 4.48% - -33.48% - - -2.49% -
Total Cost -21,106 -7,029 31,596 2,103 15,870 10,404 -26,966 -15.05%
-
Net Worth 207,514 179,960 166,358 180,469 176,082 197,696 201,564 1.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 4,891 - - -
Div Payout % - - - - 0.00% - - -
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 207,514 179,960 166,358 180,469 176,082 197,696 201,564 1.95%
NOSH 195,768 195,608 195,716 196,162 195,647 195,738 195,693 0.02%
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 428.81% 235.77% -72.22% 64.70% -1,655.53% -39.09% 1,000.67% -
ROE 13.26% 6.78% -7.96% 2.01% -8.76% -1.74% 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 3.28 2.65 9.37 3.04 0.46 3.82 1.53 66.18%
EPS 14.06 6.24 -6.77 1.85 -7.88 -1.76 15.14 -4.80%
DPS 0.00 0.00 0.00 0.00 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 3.25 2.62 9.28 3.02 0.46 3.79 1.52 65.89%
EPS 13.93 6.18 -6.71 1.84 -7.80 -1.74 14.99 -4.76%
DPS 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 1.0502 0.9107 0.8419 0.9133 0.8911 1.0005 1.0201 1.95%
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 13.27 13.79 3.63 12.51 88.73 10.21 26.80 -37.38%
P/EPS 3.09 5.85 -5.02 20.54 -5.20 -22.16 2.71 9.13%
EY 32.32 17.10 -19.91 4.87 -19.22 -4.51 36.93 -8.49%
DY 0.00 0.00 0.00 0.00 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 16.32 12.85 3.95 11.85 86.57 9.68 25.49 -25.69%
P/EPS 3.81 5.45 -5.47 19.46 -5.08 -21.02 2.58 29.64%
EY 26.28 18.35 -18.30 5.14 -19.70 -4.76 38.82 -22.88%
DY 0.00 0.00 0.00 0.00 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