[OSKVI] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 74.0%
YoY- 71.84%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 45,835 17,336 7,578 14,581 10,408 8,628 30,442 7.05%
PBT 19,431 12,002 -29,467 -38,708 -112,473 -41,890 30,557 -7.26%
Tax -2,364 3,923 3,486 7,859 -269 -9 -4,818 -11.18%
NP 17,067 15,925 -25,981 -30,849 -112,742 -41,899 25,739 -6.61%
-
NP to SH 17,067 14,395 -27,896 -32,223 -114,424 -42,325 25,513 -6.47%
-
Tax Rate 12.17% -32.69% - - - - 15.77% -
Total Cost 28,768 1,411 33,559 45,430 123,150 50,527 4,703 35.19%
-
Net Worth 197,674 180,469 179,782 239,419 193,789 302,872 339,386 -8.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 4,891 - - - - 26,261 -
Div Payout % - 33.98% - - - - 102.93% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 197,674 180,469 179,782 239,419 193,789 302,872 339,386 -8.60%
NOSH 195,717 196,162 206,646 190,015 146,809 147,025 150,171 4.50%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.24% 91.86% -342.85% -211.57% -1,083.22% -485.62% 84.55% -
ROE 8.63% 7.98% -15.52% -13.46% -59.05% -13.97% 7.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.42 8.84 3.67 7.67 7.09 5.87 20.27 2.43%
EPS 8.72 7.34 -13.50 -16.96 -77.94 -28.79 16.99 -10.51%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 17.50 -
NAPS 1.01 0.92 0.87 1.26 1.32 2.06 2.26 -12.55%
Adjusted Per Share Value based on latest NOSH - 190,015
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.20 8.77 3.84 7.38 5.27 4.37 15.41 7.05%
EPS 8.64 7.29 -14.12 -16.31 -57.91 -21.42 12.91 -6.46%
DPS 0.00 2.48 0.00 0.00 0.00 0.00 13.29 -
NAPS 1.0004 0.9133 0.9098 1.2117 0.9807 1.5328 1.7176 -8.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.575 0.38 0.31 0.40 0.67 0.73 1.70 -
P/RPS 2.46 4.30 8.45 5.21 9.45 12.44 8.39 -18.47%
P/EPS 6.59 5.18 -2.30 -2.36 -0.86 -2.54 10.01 -6.72%
EY 15.17 19.31 -43.55 -42.40 -116.33 -39.43 9.99 7.20%
DY 0.00 6.58 0.00 0.00 0.00 0.00 10.29 -
P/NAPS 0.57 0.41 0.36 0.32 0.51 0.35 0.75 -4.46%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 05/02/13 21/02/12 16/02/11 22/02/10 18/02/09 19/02/08 -
Price 0.585 0.36 0.34 0.40 0.62 0.66 1.56 -
P/RPS 2.50 4.07 9.27 5.21 8.75 11.25 7.70 -17.08%
P/EPS 6.71 4.91 -2.52 -2.36 -0.80 -2.29 9.18 -5.08%
EY 14.91 20.38 -39.70 -42.40 -125.71 -43.62 10.89 5.37%
DY 0.00 6.94 0.00 0.00 0.00 0.00 11.22 -
P/NAPS 0.58 0.39 0.39 0.32 0.47 0.32 0.69 -2.85%

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