[OSKVI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.55%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 12,197 6,263 7,060 28,553 35,167 14,657 3,203 24.95%
PBT -12,734 -10,508 -3,355 34,932 47,798 13,547 2,535 -
Tax 7,978 -247 -9 -5,034 -8,458 -2,396 -93 -
NP -4,756 -10,755 -3,364 29,898 39,340 11,151 2,442 -
-
NP to SH -6,130 -11,980 -3,819 29,898 39,340 11,151 2,442 -
-
Tax Rate - - - 14.41% 17.70% 17.69% 3.67% -
Total Cost 16,953 17,018 10,424 -1,345 -4,173 3,506 761 67.70%
-
Net Worth 190,344 296,563 338,468 343,534 307,460 271,240 55,352 22.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 15,001 22,497 - - -
Div Payout % - - - 50.18% 57.19% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 190,344 296,563 338,468 343,534 307,460 271,240 55,352 22.84%
NOSH 149,877 146,813 149,764 150,015 149,980 1,506,891 325,600 -12.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -38.99% -171.72% -47.65% 104.71% 111.87% 76.08% 76.24% -
ROE -3.22% -4.04% -1.13% 8.70% 12.80% 4.11% 4.41% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.14 4.27 4.71 19.03 23.45 0.97 0.98 42.28%
EPS -4.09 -8.16 -2.55 19.93 26.23 0.74 0.75 -
DPS 0.00 0.00 0.00 10.00 15.00 0.00 0.00 -
NAPS 1.27 2.02 2.26 2.29 2.05 0.18 0.17 39.79%
Adjusted Per Share Value based on latest NOSH - 150,157
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.17 3.17 3.57 14.45 17.80 7.42 1.62 24.95%
EPS -3.10 -6.06 -1.93 15.13 19.91 5.64 1.24 -
DPS 0.00 0.00 0.00 7.59 11.39 0.00 0.00 -
NAPS 0.9633 1.5009 1.7129 1.7386 1.556 1.3727 0.2801 22.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.47 0.95 2.12 2.86 0.16 2.00 -
P/RPS 5.41 11.02 20.15 11.14 12.20 16.45 203.31 -45.34%
P/EPS -10.76 -5.76 -37.25 10.64 10.90 21.62 266.67 -
EY -9.30 -17.36 -2.68 9.40 9.17 4.63 0.38 -
DY 0.00 0.00 0.00 4.72 5.24 0.00 0.00 -
P/NAPS 0.35 0.23 0.42 0.93 1.40 0.89 11.76 -44.31%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 16/11/09 21/11/08 19/11/07 29/11/06 16/11/05 22/11/04 -
Price 0.39 0.76 0.58 1.87 2.98 1.20 1.80 -
P/RPS 4.79 17.82 12.30 9.82 12.71 123.37 182.98 -45.49%
P/EPS -9.54 -9.31 -22.75 9.38 11.36 162.16 240.00 -
EY -10.49 -10.74 -4.40 10.66 8.80 0.62 0.42 -
DY 0.00 0.00 0.00 5.35 5.03 0.00 0.00 -
P/NAPS 0.31 0.38 0.26 0.82 1.45 6.67 10.59 -44.47%

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