[OSKVI] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -139.25%
YoY- -116.68%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 71,859 82,573 102,426 92,306 65,862 51,286 45,835 35.06%
PBT -10,346 -16,981 -11,249 -1,394 15,037 41,642 19,431 -
Tax -3,202 -2,414 -2,451 -3,628 -2,243 -2,765 -2,364 22.48%
NP -13,548 -19,395 -13,700 -5,022 12,794 38,877 17,067 -
-
NP to SH -13,548 -19,395 -13,700 -5,022 12,794 38,877 17,067 -
-
Tax Rate - - - - 14.92% 6.64% 12.17% -
Total Cost 85,407 101,968 116,126 97,328 53,068 12,409 28,768 106.97%
-
Net Worth 176,268 182,496 180,136 197,703 187,897 205,675 197,674 -7.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,917 3,917 3,917 3,917 - -
Div Payout % - - 0.00% 0.00% 30.62% 10.08% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 176,268 182,496 180,136 197,703 187,897 205,675 197,674 -7.37%
NOSH 195,853 196,232 195,800 195,745 195,726 195,881 195,717 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -18.85% -23.49% -13.38% -5.44% 19.43% 75.80% 37.24% -
ROE -7.69% -10.63% -7.61% -2.54% 6.81% 18.90% 8.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.69 42.08 52.31 47.16 33.65 26.18 23.42 34.99%
EPS -6.92 -9.88 -7.00 -2.57 6.54 19.85 8.72 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.90 0.93 0.92 1.01 0.96 1.05 1.01 -7.41%
Adjusted Per Share Value based on latest NOSH - 195,745
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.37 41.79 51.84 46.71 33.33 25.95 23.20 35.06%
EPS -6.86 -9.82 -6.93 -2.54 6.47 19.67 8.64 -
DPS 0.00 0.00 1.98 1.98 1.98 1.98 0.00 -
NAPS 0.8921 0.9236 0.9116 1.0005 0.9509 1.0409 1.0004 -7.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.565 0.59 0.665 0.575 0.59 0.575 -
P/RPS 1.35 1.34 1.13 1.41 1.71 2.25 2.46 -33.04%
P/EPS -7.16 -5.72 -8.43 -25.92 8.80 2.97 6.59 -
EY -13.97 -17.49 -11.86 -3.86 11.37 33.64 15.17 -
DY 0.00 0.00 3.39 3.01 3.48 3.39 0.00 -
P/NAPS 0.55 0.61 0.64 0.66 0.60 0.56 0.57 -2.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 12/05/15 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 -
Price 0.485 0.50 0.59 0.60 0.60 0.605 0.585 -
P/RPS 1.32 1.19 1.13 1.27 1.78 2.31 2.50 -34.74%
P/EPS -7.01 -5.06 -8.43 -23.39 9.18 3.05 6.71 -
EY -14.26 -19.77 -11.86 -4.28 10.89 32.81 14.91 -
DY 0.00 0.00 3.39 3.33 3.33 3.31 0.00 -
P/NAPS 0.54 0.54 0.64 0.59 0.63 0.58 0.58 -4.66%

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