[OSKVI] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2325.28%
YoY- -166.05%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,958 2,302 2,384 4,145 1,568 2,272 4,412 5.12%
PBT 2,888 9,012 -14,042 -101,965 -38,535 -4,375 7,222 -14.15%
Tax 967 1,340 3,309 -22 0 216 447 13.71%
NP 3,855 10,352 -10,733 -101,987 -38,535 -4,159 7,669 -10.82%
-
NP to SH 3,629 9,809 -12,180 -102,444 -38,506 -4,385 7,669 -11.71%
-
Tax Rate -33.48% -14.87% - - - - -6.19% -
Total Cost 2,103 -8,050 13,117 106,132 40,103 6,431 -3,257 -
-
Net Worth 180,469 179,782 239,419 193,789 302,872 339,386 330,172 -9.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 11,262 7,503 -
Div Payout % - - - - - 0.00% 97.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 180,469 179,782 239,419 193,789 302,872 339,386 330,172 -9.56%
NOSH 196,162 206,646 190,015 146,809 147,025 150,171 150,078 4.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 64.70% 449.70% -450.21% -2,460.48% -2,457.59% -183.05% 173.82% -
ROE 2.01% 5.46% -5.09% -52.86% -12.71% -1.29% 2.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.04 1.11 1.25 2.82 1.07 1.51 2.94 0.55%
EPS 1.85 5.01 -6.41 -69.78 -26.19 -2.92 5.11 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 5.00 -
NAPS 0.92 0.87 1.26 1.32 2.06 2.26 2.20 -13.51%
Adjusted Per Share Value based on latest NOSH - 146,809
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.02 1.16 1.21 2.10 0.79 1.15 2.23 5.17%
EPS 1.84 4.96 -6.16 -51.84 -19.49 -2.22 3.88 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.70 3.80 -
NAPS 0.9133 0.9098 1.2117 0.9807 1.5328 1.7176 1.6709 -9.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.31 0.40 0.67 0.73 1.70 2.80 -
P/RPS 12.51 27.83 31.88 23.73 68.45 112.36 95.24 -28.68%
P/EPS 20.54 6.53 -6.24 -0.96 -2.79 -58.22 54.79 -15.07%
EY 4.87 15.31 -16.03 -104.15 -35.88 -1.72 1.83 17.70%
DY 0.00 0.00 0.00 0.00 0.00 4.41 1.79 -
P/NAPS 0.41 0.36 0.32 0.51 0.35 0.75 1.27 -17.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 21/02/12 16/02/11 22/02/10 18/02/09 19/02/08 16/02/07 -
Price 0.36 0.34 0.40 0.62 0.66 1.56 2.73 -
P/RPS 11.85 30.52 31.88 21.96 61.89 103.11 92.86 -29.02%
P/EPS 19.46 7.16 -6.24 -0.89 -2.52 -53.42 53.42 -15.47%
EY 5.14 13.96 -16.03 -112.55 -39.68 -1.87 1.87 18.33%
DY 0.00 0.00 0.00 0.00 0.00 4.81 1.83 -
P/NAPS 0.39 0.39 0.32 0.47 0.32 0.69 1.24 -17.51%

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