[OSKVI] YoY Annualized Quarter 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- 524.84%
YoY- 260.29%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 15,776 95,188 73,384 11,976 12,940 22,992 5,708 18.45%
PBT 14,740 37,668 -51,176 116,924 -70,048 -13,280 -17,384 -
Tax -3,280 -3,428 -1,824 2,916 -1,760 -12 -48 102.13%
NP 11,460 34,240 -53,000 119,840 -71,808 -13,292 -17,432 -
-
NP to SH 11,460 34,240 -53,000 118,512 -73,936 -14,952 -18,896 -
-
Tax Rate 22.25% 9.10% - -2.49% - - - -
Total Cost 4,316 60,948 126,384 -107,864 84,748 36,284 23,140 -24.40%
-
Net Worth 182,496 205,675 166,358 201,564 180,140 196,428 303,685 -8.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 15,670 - - - - - -
Div Payout % - 45.77% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 182,496 205,675 166,358 201,564 180,140 196,428 303,685 -8.13%
NOSH 196,232 195,881 195,716 195,693 195,805 146,588 146,708 4.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 72.64% 35.97% -72.22% 1,000.67% -554.93% -57.81% -305.40% -
ROE 6.28% 16.65% -31.86% 58.80% -41.04% -7.61% -6.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.04 48.59 37.50 6.12 6.61 15.68 3.89 12.85%
EPS 5.84 17.48 -27.08 60.56 -37.76 -10.20 -12.88 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.05 0.85 1.03 0.92 1.34 2.07 -12.47%
Adjusted Per Share Value based on latest NOSH - 195,693
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.98 48.17 37.14 6.06 6.55 11.64 2.89 18.43%
EPS 5.80 17.33 -26.82 59.98 -37.42 -7.57 -9.56 -
DPS 0.00 7.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9236 1.0409 0.8419 1.0201 0.9117 0.9941 1.5369 -8.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.565 0.59 0.34 0.41 0.36 0.59 0.56 -
P/RPS 7.03 1.21 0.91 6.70 5.45 3.76 14.39 -11.24%
P/EPS 9.67 3.38 -1.26 0.68 -0.95 -5.78 -4.35 -
EY 10.34 29.63 -79.65 147.71 -104.89 -17.29 -23.00 -
DY 0.00 13.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.40 0.40 0.39 0.44 0.27 14.54%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 23/05/14 15/05/13 21/05/12 30/05/11 21/05/10 25/05/09 -
Price 0.50 0.605 0.37 0.39 0.35 0.50 0.69 -
P/RPS 6.22 1.24 0.99 6.37 5.30 3.19 17.73 -16.01%
P/EPS 8.56 3.46 -1.37 0.64 -0.93 -4.90 -5.36 -
EY 11.68 28.89 -73.19 155.28 -107.89 -20.40 -18.67 -
DY 0.00 13.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.44 0.38 0.38 0.37 0.33 8.55%

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