[OSKVI] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -37.33%
YoY- 114.99%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 119,211 82,985 95,359 96,639 83,398 68,948 49,907 78.97%
PBT -25,819 3,722 32,689 36,156 57,624 28,586 8,524 -
Tax 636 -1,076 -1,475 -1,613 -2,506 -632 -158 -
NP -25,183 2,646 31,214 34,543 55,118 27,954 8,366 -
-
NP to SH -25,183 2,646 31,214 34,543 55,118 27,954 8,366 -
-
Tax Rate - 28.91% 4.51% 4.46% 4.35% 2.21% 1.85% -
Total Cost 144,394 80,339 64,145 62,096 28,280 40,994 41,541 129.98%
-
Net Worth 192,516 200,373 215,097 211,266 227,061 201,393 187,572 1.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,866 9,866 9,866 3,948 3,948 3,948 3,948 84.46%
Div Payout % 0.00% 372.90% 31.61% 11.43% 7.16% 14.13% 47.20% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 192,516 200,373 215,097 211,266 227,061 201,393 187,572 1.75%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -21.12% 3.19% 32.73% 35.74% 66.09% 40.54% 16.76% -
ROE -13.08% 1.32% 14.51% 16.35% 24.27% 13.88% 4.46% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.68 42.24 48.32 48.94 42.24 34.92 25.28 79.55%
EPS -12.82 1.35 15.82 17.49 27.92 14.16 4.24 -
DPS 5.00 5.00 5.00 2.00 2.00 2.00 2.00 84.51%
NAPS 0.98 1.02 1.09 1.07 1.15 1.02 0.95 2.10%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.33 42.00 48.26 48.91 42.21 34.89 25.26 78.96%
EPS -12.74 1.34 15.80 17.48 27.89 14.15 4.23 -
DPS 4.99 4.99 4.99 2.00 2.00 2.00 2.00 84.26%
NAPS 0.9743 1.0141 1.0886 1.0692 1.1491 1.0192 0.9493 1.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.515 0.625 0.66 0.705 0.72 0.545 0.46 -
P/RPS 0.85 1.48 1.37 1.44 1.70 1.56 1.82 -39.88%
P/EPS -4.02 46.40 4.17 4.03 2.58 3.85 10.86 -
EY -24.89 2.16 23.97 24.82 38.77 25.98 9.21 -
DY 9.71 8.00 7.58 2.84 2.78 3.67 4.35 71.05%
P/NAPS 0.53 0.61 0.61 0.66 0.63 0.53 0.48 6.84%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 16/05/18 22/02/18 17/11/17 15/08/17 16/05/17 24/02/17 -
Price 0.535 0.60 0.63 0.715 0.68 0.545 0.455 -
P/RPS 0.88 1.42 1.30 1.46 1.61 1.56 1.80 -38.02%
P/EPS -4.17 44.55 3.98 4.09 2.44 3.85 10.74 -
EY -23.96 2.24 25.11 24.47 41.05 25.98 9.31 -
DY 9.35 8.33 7.94 2.80 2.94 3.67 4.40 65.51%
P/NAPS 0.55 0.59 0.58 0.67 0.59 0.53 0.48 9.52%

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