[OSKVI] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -286.34%
YoY- -92.18%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 21,397 22,677 37,126 26,013 15,893 5,958 2,302 44.95%
PBT 2,050 5,517 12,880 -18,387 -8,532 2,888 9,012 -21.85%
Tax -69 -207 131 295 -882 967 1,340 -
NP 1,981 5,310 13,011 -18,092 -9,414 3,855 10,352 -24.06%
-
NP to SH 1,981 5,310 13,011 -18,092 -9,414 3,629 9,809 -23.38%
-
Tax Rate 3.37% 3.75% -1.02% - - -33.48% -14.87% -
Total Cost 19,416 17,367 24,115 44,105 25,307 2,103 -8,050 -
-
Net Worth 215,097 187,572 177,700 180,136 197,674 180,469 179,782 3.03%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,866 3,948 - - - - - -
Div Payout % 498.07% 74.37% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 215,097 187,572 177,700 180,136 197,674 180,469 179,782 3.03%
NOSH 197,596 197,596 197,596 195,800 195,717 196,162 206,646 -0.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.26% 23.42% 35.05% -69.55% -59.23% 64.70% 449.70% -
ROE 0.92% 2.83% 7.32% -10.04% -4.76% 2.01% 5.46% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.84 11.49 18.80 13.29 8.12 3.04 1.11 46.15%
EPS 1.00 2.69 6.62 -9.24 -4.81 1.85 5.01 -23.53%
DPS 5.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.95 0.90 0.92 1.01 0.92 0.87 3.82%
Adjusted Per Share Value based on latest NOSH - 195,800
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.83 11.48 18.79 13.16 8.04 3.02 1.16 45.05%
EPS 1.00 2.69 6.58 -9.16 -4.76 1.84 4.96 -23.40%
DPS 4.99 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0886 0.9493 0.8993 0.9116 1.0004 0.9133 0.9098 3.03%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.66 0.46 0.46 0.59 0.575 0.38 0.31 -
P/RPS 6.09 4.01 2.45 4.44 7.08 12.51 27.83 -22.35%
P/EPS 65.75 17.10 6.98 -6.39 -11.95 20.54 6.53 46.89%
EY 1.52 5.85 14.33 -15.66 -8.37 4.87 15.31 -31.92%
DY 7.58 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.48 0.51 0.64 0.57 0.41 0.36 9.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 24/02/17 18/02/16 11/02/15 17/02/14 05/02/13 21/02/12 -
Price 0.63 0.455 0.42 0.59 0.585 0.36 0.34 -
P/RPS 5.81 3.96 2.23 4.44 7.20 11.85 30.52 -24.13%
P/EPS 62.76 16.92 6.37 -6.39 -12.16 19.46 7.16 43.54%
EY 1.59 5.91 15.69 -15.66 -8.22 5.14 13.96 -30.35%
DY 7.94 4.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.47 0.64 0.58 0.39 0.39 6.83%

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