[OSKVI] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.72%
YoY- 48.83%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,922 15,170 4,010 16,262 8,350 9,413 38,070 0.79%
PBT 37,284 12,152 -53,121 -16,978 -14,010 -4,473 46,576 -3.63%
Tax -1,976 3,941 4,677 10,637 -329 -12 -6,712 -18.42%
NP 35,308 16,093 -48,444 -6,341 -14,340 -4,485 39,864 -2.00%
-
NP to SH 35,308 14,354 -50,273 -8,173 -15,973 -5,092 39,864 -2.00%
-
Tax Rate 5.30% -32.43% - - - - 14.41% -
Total Cost 4,614 -922 52,454 22,603 22,690 13,898 -1,793 -
-
Net Worth 207,463 176,170 160,530 190,344 296,563 338,468 343,534 -8.05%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 6,524 - - - - 20,002 -
Div Payout % - 45.45% - - - - 50.18% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 207,463 176,170 160,530 190,344 296,563 338,468 343,534 -8.05%
NOSH 195,720 195,745 195,768 149,877 146,813 149,764 150,015 4.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 88.44% 106.08% -1,207.88% -38.99% -171.72% -47.65% 104.71% -
ROE 17.02% 8.15% -31.32% -4.29% -5.39% -1.50% 11.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.40 7.75 2.05 10.85 5.69 6.29 25.38 -3.57%
EPS 18.04 7.33 -25.68 -5.45 -10.88 -3.40 26.57 -6.24%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 13.33 -
NAPS 1.06 0.90 0.82 1.27 2.02 2.26 2.29 -12.03%
Adjusted Per Share Value based on latest NOSH - 153,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.20 7.68 2.03 8.23 4.23 4.76 19.27 0.78%
EPS 17.87 7.26 -25.44 -4.14 -8.08 -2.58 20.17 -1.99%
DPS 0.00 3.30 0.00 0.00 0.00 0.00 10.12 -
NAPS 1.0499 0.8916 0.8124 0.9633 1.5009 1.7129 1.7386 -8.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.435 0.41 0.32 0.44 0.47 0.95 2.12 -
P/RPS 2.13 5.29 15.62 4.06 8.26 15.11 8.35 -20.34%
P/EPS 2.41 5.59 -1.25 -8.07 -4.32 -27.94 7.98 -18.07%
EY 41.47 17.89 -80.25 -12.39 -23.15 -3.58 12.53 22.05%
DY 0.00 8.13 0.00 0.00 0.00 0.00 6.29 -
P/NAPS 0.41 0.46 0.39 0.35 0.23 0.42 0.93 -12.74%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 06/11/12 14/11/11 03/11/10 16/11/09 21/11/08 19/11/07 -
Price 0.535 0.40 0.34 0.39 0.76 0.58 1.87 -
P/RPS 2.62 5.16 16.60 3.59 13.36 9.23 7.37 -15.82%
P/EPS 2.97 5.45 -1.32 -7.15 -6.99 -17.06 7.04 -13.38%
EY 33.72 18.33 -75.53 -13.98 -14.32 -5.86 14.21 15.47%
DY 0.00 8.33 0.00 0.00 0.00 0.00 7.13 -
P/NAPS 0.50 0.44 0.41 0.31 0.38 0.26 0.82 -7.90%

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