[OSKVI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.59%
YoY- 459.33%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,303 18,825 15,964 16,318 18,115 13,100 10,963 134.05%
PBT 57,352 32,574 26,086 23,102 16,729 11,777 10,022 219.59%
Tax -8,866 -4,580 -4,662 -2,804 -2,393 -1,485 -95 1951.81%
NP 48,486 27,994 21,424 20,298 14,336 10,292 9,927 187.59%
-
NP to SH 48,486 27,994 21,424 20,298 14,336 10,292 9,927 187.59%
-
Tax Rate 15.46% 14.06% 17.87% 12.14% 14.30% 12.61% 0.95% -
Total Cost -9,183 -9,169 -5,460 -3,980 3,779 2,808 1,036 -
-
Net Worth 307,573 292,711 293,960 286,374 269,339 328,500 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 37,506 30,004 14,993 14,993 - - - -
Div Payout % 77.35% 107.18% 69.98% 73.87% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 307,573 292,711 293,960 286,374 269,339 328,500 0 -
NOSH 150,036 150,108 149,979 149,934 1,496,333 1,825,000 1,499,523 -78.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 123.36% 148.71% 134.20% 124.39% 79.14% 78.56% 90.55% -
ROE 15.76% 9.56% 7.29% 7.09% 5.32% 3.13% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.20 12.54 10.64 10.88 1.21 0.72 0.73 985.69%
EPS 32.32 18.65 14.28 13.54 0.96 0.56 0.66 1235.33%
DPS 25.00 19.99 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.05 1.95 1.96 1.91 0.18 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,934
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.89 9.53 8.08 8.26 9.17 6.63 5.55 134.00%
EPS 24.54 14.17 10.84 10.27 7.26 5.21 5.02 187.75%
DPS 18.98 15.18 7.59 7.59 0.00 0.00 0.00 -
NAPS 1.5566 1.4814 1.4877 1.4493 1.3631 1.6625 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.86 1.90 2.01 2.12 0.16 1.35 1.30 -
P/RPS 10.92 15.15 18.88 19.48 13.22 188.07 177.81 -84.40%
P/EPS 8.85 10.19 14.07 15.66 16.70 239.38 196.37 -87.31%
EY 11.30 9.82 7.11 6.39 5.99 0.42 0.51 687.38%
DY 8.74 10.52 4.97 4.72 0.00 0.00 0.00 -
P/NAPS 1.40 0.97 1.03 1.11 0.89 7.50 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 - -
Price 2.98 2.99 1.89 2.00 1.20 1.30 0.00 -
P/RPS 11.38 23.84 17.76 18.38 99.12 181.11 0.00 -
P/EPS 9.22 16.03 13.23 14.77 125.25 230.52 0.00 -
EY 10.84 6.24 7.56 6.77 0.80 0.43 0.00 -
DY 8.39 6.69 5.29 5.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.53 0.96 1.05 6.67 7.22 0.00 -

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