[OSKVI] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -54.46%
YoY- -213.69%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,378 3,008 12,197 6,263 7,060 28,553 35,167 -17.13%
PBT 9,114 -39,841 -12,734 -10,508 -3,355 34,932 47,798 -24.11%
Tax 2,956 3,508 7,978 -247 -9 -5,034 -8,458 -
NP 12,070 -36,333 -4,756 -10,755 -3,364 29,898 39,340 -17.85%
-
NP to SH 10,766 -37,705 -6,130 -11,980 -3,819 29,898 39,340 -19.40%
-
Tax Rate -32.43% - - - - 14.41% 17.70% -
Total Cost -692 39,341 16,953 17,018 10,424 -1,345 -4,173 -25.85%
-
Net Worth 176,170 160,530 190,344 296,563 338,468 343,534 307,460 -8.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,893 - - - - 15,001 22,497 -22.43%
Div Payout % 45.45% - - - - 50.18% 57.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,170 160,530 190,344 296,563 338,468 343,534 307,460 -8.85%
NOSH 195,745 195,768 149,877 146,813 149,764 150,015 149,980 4.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 106.08% -1,207.88% -38.99% -171.72% -47.65% 104.71% 111.87% -
ROE 6.11% -23.49% -3.22% -4.04% -1.13% 8.70% 12.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.81 1.54 8.14 4.27 4.71 19.03 23.45 -20.73%
EPS 5.50 -19.26 -4.09 -8.16 -2.55 19.93 26.23 -22.90%
DPS 2.50 0.00 0.00 0.00 0.00 10.00 15.00 -25.79%
NAPS 0.90 0.82 1.27 2.02 2.26 2.29 2.05 -12.80%
Adjusted Per Share Value based on latest NOSH - 146,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.76 1.52 6.17 3.17 3.57 14.45 17.80 -17.12%
EPS 5.45 -19.08 -3.10 -6.06 -1.93 15.13 19.91 -19.40%
DPS 2.48 0.00 0.00 0.00 0.00 7.59 11.39 -22.41%
NAPS 0.8916 0.8124 0.9633 1.5009 1.7129 1.7386 1.556 -8.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.32 0.44 0.47 0.95 2.12 2.86 -
P/RPS 7.05 20.83 5.41 11.02 20.15 11.14 12.20 -8.72%
P/EPS 7.45 -1.66 -10.76 -5.76 -37.25 10.64 10.90 -6.14%
EY 13.41 -60.19 -9.30 -17.36 -2.68 9.40 9.17 6.53%
DY 6.10 0.00 0.00 0.00 0.00 4.72 5.24 2.56%
P/NAPS 0.46 0.39 0.35 0.23 0.42 0.93 1.40 -16.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 14/11/11 03/11/10 16/11/09 21/11/08 19/11/07 29/11/06 -
Price 0.40 0.34 0.39 0.76 0.58 1.87 2.98 -
P/RPS 6.88 22.13 4.79 17.82 12.30 9.82 12.71 -9.71%
P/EPS 7.27 -1.77 -9.54 -9.31 -22.75 9.38 11.36 -7.16%
EY 13.75 -56.65 -10.49 -10.74 -4.40 10.66 8.80 7.71%
DY 6.25 0.00 0.00 0.00 0.00 5.35 5.03 3.68%
P/NAPS 0.44 0.41 0.31 0.38 0.26 0.82 1.45 -18.01%

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