[OSKVI] YoY Annualized Quarter 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- 55.35%
YoY- -52.44%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,976 12,940 22,992 5,708 6,932 2,608 25,352 -11.73%
PBT 116,924 -70,048 -13,280 -17,384 -12,196 14,696 37,128 21.04%
Tax 2,916 -1,760 -12 -48 -12 -108 -7,432 -
NP 119,840 -71,808 -13,292 -17,432 -12,208 14,588 29,696 26.15%
-
NP to SH 118,512 -73,936 -14,952 -18,896 -12,396 14,588 29,696 25.91%
-
Tax Rate -2.49% - - - - 0.73% 20.02% -
Total Cost -107,864 84,748 36,284 23,140 19,140 -11,980 -4,344 70.72%
-
Net Worth 201,564 180,140 196,428 303,685 333,853 333,182 293,960 -6.08%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 201,564 180,140 196,428 303,685 333,853 333,182 293,960 -6.08%
NOSH 195,693 195,805 146,588 146,708 149,710 150,082 149,979 4.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1,000.67% -554.93% -57.81% -305.40% -176.11% 559.36% 117.13% -
ROE 58.80% -41.04% -7.61% -6.22% -3.71% 4.38% 10.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.12 6.61 15.68 3.89 4.63 1.74 16.90 -15.56%
EPS 60.56 -37.76 -10.20 -12.88 -8.28 9.72 19.80 20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.92 1.34 2.07 2.23 2.22 1.96 -10.15%
Adjusted Per Share Value based on latest NOSH - 146,708
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.06 6.55 11.64 2.89 3.51 1.32 12.83 -11.74%
EPS 59.98 -37.42 -7.57 -9.56 -6.27 7.38 15.03 25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0201 0.9117 0.9941 1.5369 1.6896 1.6862 1.4877 -6.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.36 0.59 0.56 1.58 2.45 2.01 -
P/RPS 6.70 5.45 3.76 14.39 34.12 140.99 11.89 -9.10%
P/EPS 0.68 -0.95 -5.78 -4.35 -19.08 25.21 10.15 -36.24%
EY 147.71 -104.89 -17.29 -23.00 -5.24 3.97 9.85 56.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.44 0.27 0.71 1.10 1.03 -14.57%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 30/05/11 21/05/10 25/05/09 27/05/08 22/05/07 23/05/06 -
Price 0.39 0.35 0.50 0.69 1.32 2.44 1.89 -
P/RPS 6.37 5.30 3.19 17.73 28.51 140.41 11.18 -8.94%
P/EPS 0.64 -0.93 -4.90 -5.36 -15.94 25.10 9.55 -36.24%
EY 155.28 -107.89 -20.40 -18.67 -6.27 3.98 10.48 56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.33 0.59 1.10 0.96 -14.30%

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