Highlights

[OSKVI] YoY Quarter Result on 2019-09-30 [#3]

Stock [OSKVI]: OSK VENTURES INTERNATIONAL BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -2,218.37%    YoY -     -283.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 17,186 37,285 22,829 9,588 3,015 32,863 6,419 17.83%
  YoY % -53.91% 63.32% 138.10% 218.01% -90.83% 411.96% -
  Horiz. % 267.74% 580.85% 355.65% 149.37% 46.97% 511.96% 100.00%
PBT -9,223 5,452 -15,852 5,616 -12,902 11,548 27,979 -
  YoY % -269.17% 134.39% -382.26% 143.53% -211.72% -58.73% -
  Horiz. % -32.96% 19.49% -56.66% 20.07% -46.11% 41.27% 100.00%
Tax 114 -501 795 -98 2,780 -1,839 -454 -
  YoY % 122.75% -163.02% 911.22% -103.53% 251.17% -305.07% -
  Horiz. % -25.11% 110.35% -175.11% 21.59% -612.33% 405.07% 100.00%
NP -9,109 4,951 -15,057 5,518 -10,122 9,709 27,525 -
  YoY % -283.98% 132.88% -372.87% 154.51% -204.25% -64.73% -
  Horiz. % -33.09% 17.99% -54.70% 20.05% -36.77% 35.27% 100.00%
NP to SH -9,109 4,951 -15,057 5,518 -10,122 9,709 27,525 -
  YoY % -283.98% 132.88% -372.87% 154.51% -204.25% -64.73% -
  Horiz. % -33.09% 17.99% -54.70% 20.05% -36.77% 35.27% 100.00%
Tax Rate - % 9.19 % - % 1.75 % - % 15.92 % 1.62 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 882.72% -
  Horiz. % 0.00% 567.28% 0.00% 108.02% 0.00% 982.72% 100.00%
Total Cost 26,295 32,334 37,886 4,070 13,137 23,154 -21,106 -
  YoY % -18.68% -14.65% 830.86% -69.02% -43.26% 209.70% -
  Horiz. % -124.59% -153.20% -179.50% -19.28% -62.24% -109.70% 100.00%
Net Worth 166,978 196,445 211,266 181,649 164,776 197,703 207,514 -3.56%
  YoY % -15.00% -7.02% 16.30% 10.24% -16.65% -4.73% -
  Horiz. % 80.47% 94.67% 101.81% 87.54% 79.41% 95.27% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 166,978 196,445 211,266 181,649 164,776 197,703 207,514 -3.56%
  YoY % -15.00% -7.02% 16.30% 10.24% -16.65% -4.73% -
  Horiz. % 80.47% 94.67% 101.81% 87.54% 79.41% 95.27% 100.00%
NOSH 196,445 196,445 197,445 197,445 196,162 195,745 195,768 0.06%
  YoY % 0.00% -0.51% 0.00% 0.65% 0.21% -0.01% -
  Horiz. % 100.35% 100.35% 100.86% 100.86% 100.20% 99.99% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -53.00 % 13.28 % -65.96 % 57.55 % -335.72 % 29.54 % 428.81 % -
  YoY % -499.10% 120.13% -214.61% 117.14% -1,236.49% -93.11% -
  Horiz. % -12.36% 3.10% -15.38% 13.42% -78.29% 6.89% 100.00%
ROE -5.46 % 2.52 % -7.13 % 3.04 % -6.14 % 4.91 % 13.26 % -
  YoY % -316.67% 135.34% -334.54% 149.51% -225.05% -62.97% -
  Horiz. % -41.18% 19.00% -53.77% 22.93% -46.30% 37.03% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.75 18.98 11.56 4.86 1.54 16.79 3.28 17.76%
  YoY % -53.90% 64.19% 137.86% 215.58% -90.83% 411.89% -
  Horiz. % 266.77% 578.66% 352.44% 148.17% 46.95% 511.89% 100.00%
EPS -4.64 2.52 -7.63 2.79 -5.16 4.96 14.06 -
  YoY % -284.13% 133.03% -373.48% 154.07% -204.03% -64.72% -
  Horiz. % -33.00% 17.92% -54.27% 19.84% -36.70% 35.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 1.0000 1.0700 0.9200 0.8400 1.0100 1.0600 -3.61%
  YoY % -15.00% -6.54% 16.30% 9.52% -16.83% -4.72% -
  Horiz. % 80.19% 94.34% 100.94% 86.79% 79.25% 95.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,596
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.70 18.87 11.55 4.85 1.53 16.63 3.25 17.83%
  YoY % -53.90% 63.38% 138.14% 216.99% -90.80% 411.69% -
  Horiz. % 267.69% 580.62% 355.38% 149.23% 47.08% 511.69% 100.00%
EPS -4.61 2.51 -7.62 2.79 -5.12 4.91 13.93 -
  YoY % -283.67% 132.94% -373.12% 154.49% -204.28% -64.75% -
  Horiz. % -33.09% 18.02% -54.70% 20.03% -36.76% 35.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8450 0.9942 1.0692 0.9193 0.8339 1.0005 1.0502 -3.56%
  YoY % -15.01% -7.01% 16.31% 10.24% -16.65% -4.73% -
  Horiz. % 80.46% 94.67% 101.81% 87.54% 79.40% 95.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4100 0.5050 0.7050 0.4250 0.4900 0.6650 0.4350 -
P/RPS 4.69 2.66 6.10 8.75 31.88 3.96 13.27 -15.91%
  YoY % 76.32% -56.39% -30.29% -72.55% 705.05% -70.16% -
  Horiz. % 35.34% 20.05% 45.97% 65.94% 240.24% 29.84% 100.00%
P/EPS -8.84 20.04 -9.24 15.21 -9.50 13.41 3.09 -
  YoY % -144.11% 316.88% -160.75% 260.11% -170.84% 333.98% -
  Horiz. % -286.08% 648.54% -299.03% 492.23% -307.44% 433.98% 100.00%
EY -11.31 4.99 -10.82 6.58 -10.53 7.46 32.32 -
  YoY % -326.65% 146.12% -264.44% 162.49% -241.15% -76.92% -
  Horiz. % -34.99% 15.44% -33.48% 20.36% -32.58% 23.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.51 0.66 0.46 0.58 0.66 0.41 2.66%
  YoY % -5.88% -22.73% 43.48% -20.69% -12.12% 60.98% -
  Horiz. % 117.07% 124.39% 160.98% 112.20% 141.46% 160.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 14/11/18 17/11/17 14/11/16 16/11/15 04/11/14 19/11/13 -
Price 0.4100 0.5400 0.7150 0.4050 0.4900 0.6000 0.5350 -
P/RPS 4.69 2.85 6.18 8.34 31.88 3.57 16.32 -18.76%
  YoY % 64.56% -53.88% -25.90% -73.84% 793.00% -78.12% -
  Horiz. % 28.74% 17.46% 37.87% 51.10% 195.34% 21.88% 100.00%
P/EPS -8.84 21.43 -9.38 14.49 -9.50 12.10 3.81 -
  YoY % -141.25% 328.46% -164.73% 252.53% -178.51% 217.59% -
  Horiz. % -232.02% 562.47% -246.19% 380.31% -249.34% 317.59% 100.00%
EY -11.31 4.67 -10.67 6.90 -10.53 8.27 26.28 -
  YoY % -342.18% 143.77% -254.64% 165.53% -227.33% -68.53% -
  Horiz. % -43.04% 17.77% -40.60% 26.26% -40.07% 31.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.54 0.67 0.44 0.58 0.59 0.50 -0.68%
  YoY % -11.11% -19.40% 52.27% -24.14% -1.69% 18.00% -
  Horiz. % 96.00% 108.00% 134.00% 88.00% 116.00% 118.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers