[OSKVI] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 54.95%
YoY- -2412.07%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 51,286 45,835 35,900 30,385 32,688 17,336 13,680 141.52%
PBT 41,642 19,431 30,851 -14,053 -30,023 12,002 18,126 74.19%
Tax -2,765 -2,364 -515 1,898 2,738 3,923 4,296 -
NP 38,877 17,067 30,336 -12,155 -27,285 15,925 22,422 44.37%
-
NP to SH 38,877 17,067 30,110 -12,832 -28,483 14,395 20,575 52.89%
-
Tax Rate 6.64% 12.17% 1.67% - - -32.69% -23.70% -
Total Cost 12,409 28,768 5,564 42,540 59,973 1,411 -8,742 -
-
Net Worth 205,675 197,674 207,514 179,960 166,358 180,469 176,082 10.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,917 - - 4,891 4,891 4,891 4,891 -13.77%
Div Payout % 10.08% - - 0.00% 0.00% 33.98% 23.77% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 205,675 197,674 207,514 179,960 166,358 180,469 176,082 10.92%
NOSH 195,881 195,717 195,768 195,608 195,716 196,162 195,647 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 75.80% 37.24% 84.50% -40.00% -83.47% 91.86% 163.90% -
ROE 18.90% 8.63% 14.51% -7.13% -17.12% 7.98% 11.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.18 23.42 18.34 15.53 16.70 8.84 6.99 141.36%
EPS 19.85 8.72 15.38 -6.56 -14.55 7.34 10.52 52.75%
DPS 2.00 0.00 0.00 2.50 2.50 2.50 2.50 -13.83%
NAPS 1.05 1.01 1.06 0.92 0.85 0.92 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 195,608
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.95 23.20 18.17 15.38 16.54 8.77 6.92 141.56%
EPS 19.67 8.64 15.24 -6.49 -14.41 7.29 10.41 52.89%
DPS 1.98 0.00 0.00 2.48 2.48 2.48 2.48 -13.95%
NAPS 1.0409 1.0004 1.0502 0.9107 0.8419 0.9133 0.8911 10.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.575 0.435 0.365 0.34 0.38 0.41 -
P/RPS 2.25 2.46 2.37 2.35 2.04 4.30 5.86 -47.20%
P/EPS 2.97 6.59 2.83 -5.56 -2.34 5.18 3.90 -16.62%
EY 33.64 15.17 35.36 -17.97 -42.80 19.31 25.65 19.83%
DY 3.39 0.00 0.00 6.85 7.35 6.58 6.10 -32.42%
P/NAPS 0.56 0.57 0.41 0.40 0.40 0.41 0.46 14.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 17/02/14 19/11/13 26/08/13 15/05/13 05/02/13 06/11/12 -
Price 0.605 0.585 0.535 0.34 0.37 0.36 0.40 -
P/RPS 2.31 2.50 2.92 2.19 2.22 4.07 5.72 -45.39%
P/EPS 3.05 6.71 3.48 -5.18 -2.54 4.91 3.80 -13.64%
EY 32.81 14.91 28.75 -19.29 -39.33 20.38 26.29 15.93%
DY 3.31 0.00 0.00 7.35 6.76 6.94 6.25 -34.56%
P/NAPS 0.58 0.58 0.50 0.37 0.44 0.39 0.44 20.24%

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