[OSKVI] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 86.46%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 45,835 90,013 5,310 14,581 10,408 8,628 30,825 6.82%
PBT 19,431 12,002 -30,829 -26,778 -112,473 -41,890 30,557 -7.26%
Tax -2,364 3,923 4,848 11,288 -269 -9 -4,818 -11.18%
NP 17,067 15,925 -25,981 -15,490 -112,742 -41,899 25,739 -6.61%
-
NP to SH 17,067 14,395 -27,896 -15,490 -114,424 -42,325 25,513 -6.47%
-
Tax Rate 12.17% -32.69% - - - - 15.77% -
Total Cost 28,768 74,088 31,291 30,071 123,150 50,527 5,086 33.44%
-
Net Worth 197,679 180,182 158,614 193,815 193,789 307,438 338,973 -8.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 4,896 - - - - 26,247 -
Div Payout % - 34.01% - - - - 102.88% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 197,679 180,182 158,614 193,815 193,789 307,438 338,973 -8.58%
NOSH 195,722 195,850 182,315 190,015 146,810 149,241 149,988 4.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.24% 17.69% -489.28% -106.23% -1,083.22% -485.62% 83.50% -
ROE 8.63% 7.99% -17.59% -7.99% -59.05% -13.77% 7.53% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.42 45.96 2.91 7.67 7.09 5.78 20.55 2.20%
EPS 8.72 7.35 -14.25 -11.21 -77.94 -28.36 17.01 -10.52%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 17.50 -
NAPS 1.01 0.92 0.87 1.02 1.32 2.06 2.26 -12.55%
Adjusted Per Share Value based on latest NOSH - 190,015
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.20 45.55 2.69 7.38 5.27 4.37 15.60 6.83%
EPS 8.64 7.29 -14.12 -7.84 -57.91 -21.42 12.91 -6.46%
DPS 0.00 2.48 0.00 0.00 0.00 0.00 13.28 -
NAPS 1.0004 0.9119 0.8027 0.9809 0.9807 1.5559 1.7155 -8.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.575 0.38 0.31 0.40 0.67 0.73 1.70 -
P/RPS 2.46 0.83 10.64 5.21 9.45 12.63 8.27 -18.28%
P/EPS 6.59 5.17 -2.03 -4.91 -0.86 -2.57 9.99 -6.69%
EY 15.17 19.34 -49.36 -20.38 -116.33 -38.85 10.01 7.16%
DY 0.00 6.58 0.00 0.00 0.00 0.00 10.29 -
P/NAPS 0.57 0.41 0.36 0.39 0.51 0.35 0.75 -4.46%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 05/02/13 21/02/12 16/02/11 22/02/10 18/02/09 19/02/08 -
Price 0.585 0.36 0.34 0.40 0.62 0.66 1.56 -
P/RPS 2.50 0.78 11.67 5.21 8.75 11.42 7.59 -16.88%
P/EPS 6.71 4.90 -2.22 -4.91 -0.80 -2.33 9.17 -5.06%
EY 14.91 20.42 -45.00 -20.38 -125.71 -42.97 10.90 5.35%
DY 0.00 6.94 0.00 0.00 0.00 0.00 11.22 -
P/NAPS 0.58 0.39 0.39 0.39 0.47 0.32 0.69 -2.85%

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