[OSKVI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 172.47%
YoY- 143.04%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,336 13,680 12,851 7,337 7,578 7,660 11,179 33.79%
PBT 12,002 18,126 -1,057 17,276 -29,467 -52,521 -17,364 -
Tax 3,923 4,296 3,434 4,655 3,486 5,455 5,723 -22.16%
NP 15,925 22,422 2,377 21,931 -25,981 -47,066 -11,641 -
-
NP to SH 14,395 20,575 555 20,216 -27,896 -48,438 -13,232 -
-
Tax Rate -32.69% -23.70% - -26.94% - - - -
Total Cost 1,411 -8,742 10,474 -14,594 33,559 54,726 22,820 -84.23%
-
Net Worth 180,469 176,082 197,696 201,564 179,782 160,543 195,845 -5.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,891 4,891 - - - - - -
Div Payout % 33.98% 23.77% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 180,469 176,082 197,696 201,564 179,782 160,543 195,845 -5.28%
NOSH 196,162 195,647 195,738 195,693 206,646 195,784 195,845 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 91.86% 163.90% 18.50% 298.91% -342.85% -614.44% -104.13% -
ROE 7.98% 11.68% 0.28% 10.03% -15.52% -30.17% -6.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.84 6.99 6.57 3.75 3.67 3.91 5.71 33.64%
EPS 7.34 10.52 0.28 10.33 -13.50 -24.74 -6.76 -
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 1.01 1.03 0.87 0.82 1.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 195,693
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.77 6.92 6.50 3.71 3.84 3.88 5.66 33.72%
EPS 7.29 10.41 0.28 10.23 -14.12 -24.51 -6.70 -
DPS 2.48 2.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9133 0.8911 1.0005 1.0201 0.9098 0.8125 0.9911 -5.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.41 0.39 0.41 0.31 0.32 0.34 -
P/RPS 4.30 5.86 5.94 10.94 8.45 8.18 5.96 -19.47%
P/EPS 5.18 3.90 137.55 3.97 -2.30 -1.29 -5.03 -
EY 19.31 25.65 0.73 25.20 -43.55 -77.31 -19.87 -
DY 6.58 6.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.39 0.40 0.36 0.39 0.34 13.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 14/11/11 08/08/11 -
Price 0.36 0.40 0.37 0.39 0.34 0.34 0.30 -
P/RPS 4.07 5.72 5.64 10.40 9.27 8.69 5.26 -15.65%
P/EPS 4.91 3.80 130.49 3.78 -2.52 -1.37 -4.44 -
EY 20.38 26.29 0.77 26.49 -39.70 -72.77 -22.52 -
DY 6.94 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.37 0.38 0.39 0.41 0.30 19.01%

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