[OSKVI] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -97.25%
YoY- 104.19%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 71,859 65,862 30,385 12,851 11,179 15,729 7,928 44.37%
PBT -10,346 15,037 -14,053 -1,057 -17,364 -129,243 -45,881 -21.97%
Tax -3,202 -2,243 1,898 3,434 5,723 3,018 -99 78.44%
NP -13,548 12,794 -12,155 2,377 -11,641 -126,225 -45,980 -18.41%
-
NP to SH -13,548 12,794 -12,832 555 -13,232 -127,927 -46,818 -18.66%
-
Tax Rate - 14.92% - - - - - -
Total Cost 85,407 53,068 42,540 10,474 22,820 141,954 53,908 7.96%
-
Net Worth 176,268 187,897 179,960 197,696 195,845 186,518 300,270 -8.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 3,917 4,891 - - - - -
Div Payout % - 30.62% 0.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 176,268 187,897 179,960 197,696 195,845 186,518 300,270 -8.49%
NOSH 195,853 195,726 195,608 195,738 195,845 146,865 146,473 4.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -18.85% 19.43% -40.00% 18.50% -104.13% -802.50% -579.97% -
ROE -7.69% 6.81% -7.13% 0.28% -6.76% -68.59% -15.59% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.69 33.65 15.53 6.57 5.71 10.71 5.41 37.56%
EPS -6.92 6.54 -6.56 0.28 -6.76 -87.11 -31.96 -22.50%
DPS 0.00 2.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.96 0.92 1.01 1.00 1.27 2.05 -12.81%
Adjusted Per Share Value based on latest NOSH - 195,738
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.37 33.33 15.38 6.50 5.66 7.96 4.01 44.38%
EPS -6.86 6.47 -6.49 0.28 -6.70 -64.74 -23.69 -18.65%
DPS 0.00 1.98 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.8921 0.9509 0.9107 1.0005 0.9911 0.9439 1.5196 -8.49%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.495 0.575 0.365 0.39 0.34 0.47 0.68 -
P/RPS 1.35 1.71 2.35 5.94 5.96 4.39 12.56 -31.03%
P/EPS -7.16 8.80 -5.56 137.55 -5.03 -0.54 -2.13 22.38%
EY -13.97 11.37 -17.97 0.73 -19.87 -185.33 -47.01 -18.30%
DY 0.00 3.48 6.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.40 0.39 0.34 0.37 0.33 8.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 14/08/14 26/08/13 08/08/12 08/08/11 23/08/10 17/08/09 -
Price 0.485 0.60 0.34 0.37 0.30 0.46 0.63 -
P/RPS 1.32 1.78 2.19 5.64 5.26 4.30 11.64 -30.41%
P/EPS -7.01 9.18 -5.18 130.49 -4.44 -0.53 -1.97 23.54%
EY -14.26 10.89 -19.29 0.77 -22.52 -189.36 -50.74 -19.05%
DY 0.00 3.33 7.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.37 0.37 0.30 0.36 0.31 9.68%

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