[OSKVI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 32,582 39,303 18,115 813 242.21%
PBT 42,154 57,352 16,729 543 326.59%
Tax -4,587 -8,866 -2,393 -98 260.38%
NP 37,567 48,486 14,336 445 338.68%
-
NP to SH 37,567 48,486 14,336 445 338.68%
-
Tax Rate 10.88% 15.46% 14.30% 18.05% -
Total Cost -4,985 -9,183 3,779 368 -
-
Net Worth 343,861 307,573 269,339 54,035 85.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 22,502 37,506 - - -
Div Payout % 59.90% 77.35% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 343,861 307,573 269,339 54,035 85.31%
NOSH 150,157 150,036 1,496,333 317,857 -22.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 115.30% 123.36% 79.14% 54.74% -
ROE 10.93% 15.76% 5.32% 0.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.70 26.20 1.21 0.26 337.01%
EPS 25.02 32.32 0.96 0.14 463.27%
DPS 15.00 25.00 0.00 0.00 -
NAPS 2.29 2.05 0.18 0.17 137.93%
Adjusted Per Share Value based on latest NOSH - 317,857
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.49 19.89 9.17 0.41 242.61%
EPS 19.01 24.54 7.26 0.23 335.59%
DPS 11.39 18.98 0.00 0.00 -
NAPS 1.7402 1.5566 1.3631 0.2735 85.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.12 2.86 0.16 2.00 -
P/RPS 9.77 10.92 13.22 781.94 -76.79%
P/EPS 8.47 8.85 16.70 1,428.57 -81.90%
EY 11.80 11.30 5.99 0.07 452.40%
DY 7.08 8.74 0.00 0.00 -
P/NAPS 0.93 1.40 0.89 11.76 -57.07%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/07 29/11/06 16/11/05 - -
Price 1.87 2.98 1.20 0.00 -
P/RPS 8.62 11.38 99.12 0.00 -
P/EPS 7.47 9.22 125.25 0.00 -
EY 13.38 10.84 0.80 0.00 -
DY 8.02 8.39 0.00 0.00 -
P/NAPS 0.82 1.45 6.67 0.00 -

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