[OSKVI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.83%
YoY- -515.38%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,729 14,729 10,408 7,831 7,928 8,322 8,628 49.39%
PBT -129,243 -111,447 -112,473 -49,043 -45,881 -43,187 -41,890 112.37%
Tax 3,018 -260 -269 -247 -99 -18 -9 -
NP -126,225 -111,707 -112,742 -49,290 -45,980 -43,205 -41,899 109.01%
-
NP to SH -127,927 -113,438 -114,424 -50,486 -46,818 -43,950 -42,325 109.47%
-
Tax Rate - - - - - - - -
Total Cost 141,954 126,436 123,150 57,121 53,908 51,527 50,527 99.48%
-
Net Worth 186,518 196,428 193,789 296,266 300,270 303,685 302,872 -27.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 186,518 196,428 193,789 296,266 300,270 303,685 302,872 -27.68%
NOSH 146,865 146,588 146,809 146,666 146,473 146,708 147,025 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -802.50% -758.42% -1,083.22% -629.42% -579.97% -519.17% -485.62% -
ROE -68.59% -57.75% -59.05% -17.04% -15.59% -14.47% -13.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.71 10.05 7.09 5.34 5.41 5.67 5.87 49.47%
EPS -87.11 -77.39 -77.94 -34.42 -31.96 -29.96 -28.79 109.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.34 1.32 2.02 2.05 2.07 2.06 -27.62%
Adjusted Per Share Value based on latest NOSH - 146,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.96 7.45 5.27 3.96 4.01 4.21 4.37 49.31%
EPS -64.74 -57.41 -57.91 -25.55 -23.69 -22.24 -21.42 109.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9439 0.9941 0.9807 1.4993 1.5196 1.5369 1.5328 -27.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.59 0.67 0.47 0.68 0.56 0.73 -
P/RPS 4.39 5.87 9.45 8.80 12.56 9.87 12.44 -50.15%
P/EPS -0.54 -0.76 -0.86 -1.37 -2.13 -1.87 -2.54 -64.47%
EY -185.33 -131.16 -116.33 -73.24 -47.01 -53.50 -39.43 181.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.51 0.23 0.33 0.27 0.35 3.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 21/05/10 22/02/10 16/11/09 17/08/09 25/05/09 18/02/09 -
Price 0.46 0.50 0.62 0.76 0.63 0.69 0.66 -
P/RPS 4.30 4.98 8.75 14.23 11.64 12.16 11.25 -47.42%
P/EPS -0.53 -0.65 -0.80 -2.21 -1.97 -2.30 -2.29 -62.40%
EY -189.36 -154.77 -125.71 -45.29 -50.74 -43.42 -43.62 166.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.47 0.38 0.31 0.33 0.32 8.19%

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