[OSKVI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.84%
YoY- -334.19%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,408 7,831 7,928 8,322 8,628 9,332 7,367 25.82%
PBT -112,473 -49,043 -45,881 -43,187 -41,890 -7,730 -4,544 744.37%
Tax -269 -247 -99 -18 -9 207 272 -
NP -112,742 -49,290 -45,980 -43,205 -41,899 -7,523 -4,272 781.14%
-
NP to SH -114,424 -50,486 -46,818 -43,950 -42,325 -8,204 -4,795 724.09%
-
Tax Rate - - - - - - - -
Total Cost 123,150 57,121 53,908 51,527 50,527 16,855 11,639 379.89%
-
Net Worth 193,789 296,266 300,270 303,685 302,872 339,610 325,018 -29.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 11,262 11,262 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 193,789 296,266 300,270 303,685 302,872 339,610 325,018 -29.09%
NOSH 146,809 146,666 146,473 146,708 147,025 150,270 149,090 -1.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1,083.22% -629.42% -579.97% -519.17% -485.62% -80.62% -57.99% -
ROE -59.05% -17.04% -15.59% -14.47% -13.97% -2.42% -1.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.09 5.34 5.41 5.67 5.87 6.21 4.94 27.15%
EPS -77.94 -34.42 -31.96 -29.96 -28.79 -5.46 -3.22 731.92%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 7.50 -
NAPS 1.32 2.02 2.05 2.07 2.06 2.26 2.18 -28.36%
Adjusted Per Share Value based on latest NOSH - 146,708
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.27 3.96 4.01 4.21 4.37 4.72 3.73 25.83%
EPS -57.91 -25.55 -23.69 -22.24 -21.42 -4.15 -2.43 723.35%
DPS 0.00 0.00 0.00 0.00 0.00 5.70 5.70 -
NAPS 0.9807 1.4993 1.5196 1.5369 1.5328 1.7187 1.6449 -29.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.47 0.68 0.56 0.73 0.95 1.18 -
P/RPS 9.45 8.80 12.56 9.87 12.44 15.30 23.88 -46.00%
P/EPS -0.86 -1.37 -2.13 -1.87 -2.54 -17.40 -36.69 -91.75%
EY -116.33 -73.24 -47.01 -53.50 -39.43 -5.75 -2.73 1111.67%
DY 0.00 0.00 0.00 0.00 0.00 7.89 6.36 -
P/NAPS 0.51 0.23 0.33 0.27 0.35 0.42 0.54 -3.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 16/11/09 17/08/09 25/05/09 18/02/09 21/11/08 25/08/08 -
Price 0.62 0.76 0.63 0.69 0.66 0.58 1.20 -
P/RPS 8.75 14.23 11.64 12.16 11.25 9.34 24.29 -49.27%
P/EPS -0.80 -2.21 -1.97 -2.30 -2.29 -10.62 -37.31 -92.22%
EY -125.71 -45.29 -50.74 -43.42 -43.62 -9.41 -2.68 1191.55%
DY 0.00 0.00 0.00 0.00 0.00 12.93 6.25 -
P/NAPS 0.47 0.38 0.31 0.33 0.32 0.26 0.55 -9.92%

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