[OSKVI] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 127.79%
YoY- 236.49%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 102,426 92,306 65,862 51,286 45,835 35,900 30,385 124.32%
PBT -11,249 -1,394 15,037 41,642 19,431 30,851 -14,053 -13.75%
Tax -2,451 -3,628 -2,243 -2,765 -2,364 -515 1,898 -
NP -13,700 -5,022 12,794 38,877 17,067 30,336 -12,155 8.28%
-
NP to SH -13,700 -5,022 12,794 38,877 17,067 30,110 -12,832 4.44%
-
Tax Rate - - 14.92% 6.64% 12.17% 1.67% - -
Total Cost 116,126 97,328 53,068 12,409 28,768 5,564 42,540 94.96%
-
Net Worth 180,136 197,703 187,897 205,675 197,674 207,514 179,960 0.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,917 3,917 3,917 3,917 - - 4,891 -13.72%
Div Payout % 0.00% 0.00% 30.62% 10.08% - - 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,136 197,703 187,897 205,675 197,674 207,514 179,960 0.06%
NOSH 195,800 195,745 195,726 195,881 195,717 195,768 195,608 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.38% -5.44% 19.43% 75.80% 37.24% 84.50% -40.00% -
ROE -7.61% -2.54% 6.81% 18.90% 8.63% 14.51% -7.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.31 47.16 33.65 26.18 23.42 18.34 15.53 124.20%
EPS -7.00 -2.57 6.54 19.85 8.72 15.38 -6.56 4.41%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 2.50 -13.78%
NAPS 0.92 1.01 0.96 1.05 1.01 1.06 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 195,881
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.84 46.71 33.33 25.95 23.20 18.17 15.38 124.30%
EPS -6.93 -2.54 6.47 19.67 8.64 15.24 -6.49 4.45%
DPS 1.98 1.98 1.98 1.98 0.00 0.00 2.48 -13.90%
NAPS 0.9116 1.0005 0.9509 1.0409 1.0004 1.0502 0.9107 0.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.59 0.665 0.575 0.59 0.575 0.435 0.365 -
P/RPS 1.13 1.41 1.71 2.25 2.46 2.37 2.35 -38.54%
P/EPS -8.43 -25.92 8.80 2.97 6.59 2.83 -5.56 31.87%
EY -11.86 -3.86 11.37 33.64 15.17 35.36 -17.97 -24.13%
DY 3.39 3.01 3.48 3.39 0.00 0.00 6.85 -37.35%
P/NAPS 0.64 0.66 0.60 0.56 0.57 0.41 0.40 36.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 04/11/14 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 -
Price 0.59 0.60 0.60 0.605 0.585 0.535 0.34 -
P/RPS 1.13 1.27 1.78 2.31 2.50 2.92 2.19 -35.59%
P/EPS -8.43 -23.39 9.18 3.05 6.71 3.48 -5.18 38.23%
EY -11.86 -4.28 10.89 32.81 14.91 28.75 -19.29 -27.63%
DY 3.39 3.33 3.33 3.31 0.00 0.00 7.35 -40.22%
P/NAPS 0.64 0.59 0.63 0.58 0.58 0.50 0.37 43.95%

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