Highlights

[OSKVI] YoY Quarter Result on 2018-03-31 [#1]

Stock [OSKVI]: OSK VENTURES INTERNATIONAL BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -797.53%    YoY -     -193.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 11,905 24,279 5,238 3,944 23,797 18,346 2,994 25.85%
  YoY % -50.97% 363.52% 32.81% -83.43% 29.71% 512.76% -
  Horiz. % 397.63% 810.92% 174.95% 131.73% 794.82% 612.76% 100.00%
PBT -13,767 15,200 -4,862 3,685 9,417 -12,794 29,231 -
  YoY % -190.57% 412.63% -231.94% -60.87% 173.60% -143.77% -
  Horiz. % -47.10% 52.00% -16.63% 12.61% 32.22% -43.77% 100.00%
Tax -51 -450 24 -820 -857 -456 729 -
  YoY % 88.67% -1,975.00% 102.93% 4.32% -87.94% -162.55% -
  Horiz. % -7.00% -61.73% 3.29% -112.48% -117.56% -62.55% 100.00%
NP -13,818 14,750 -4,838 2,865 8,560 -13,250 29,960 -
  YoY % -193.68% 404.88% -268.87% -66.53% 164.60% -144.23% -
  Horiz. % -46.12% 49.23% -16.15% 9.56% 28.57% -44.23% 100.00%
NP to SH -13,818 14,750 -4,838 2,865 8,560 -13,250 29,628 -
  YoY % -193.68% 404.88% -268.87% -66.53% 164.60% -144.72% -
  Horiz. % -46.64% 49.78% -16.33% 9.67% 28.89% -44.72% 100.00%
Tax Rate - % 2.96 % - % 22.25 % 9.10 % - % -2.49 % -
  YoY % 0.00% 0.00% 0.00% 144.51% 0.00% 0.00% -
  Horiz. % 0.00% -118.88% 0.00% -893.57% -365.46% 0.00% 100.00%
Total Cost 25,723 9,529 10,076 1,079 15,237 31,596 -26,966 -
  YoY % 169.94% -5.43% 833.83% -92.92% -51.78% 217.17% -
  Horiz. % -95.39% -35.34% -37.37% -4.00% -56.50% -117.17% 100.00%
Net Worth 200,373 201,393 173,773 182,496 205,675 166,358 201,564 -0.10%
  YoY % -0.51% 15.89% -4.78% -11.27% 23.63% -17.47% -
  Horiz. % 99.41% 99.92% 86.21% 90.54% 102.04% 82.53% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 3,917 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 45.77 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 200,373 201,393 173,773 182,496 205,675 166,358 201,564 -0.10%
  YoY % -0.51% 15.89% -4.78% -11.27% 23.63% -17.47% -
  Horiz. % 99.41% 99.92% 86.21% 90.54% 102.04% 82.53% 100.00%
NOSH 196,445 197,445 197,469 196,232 195,881 195,716 195,693 0.06%
  YoY % -0.51% -0.01% 0.63% 0.18% 0.08% 0.01% -
  Horiz. % 100.38% 100.90% 100.91% 100.28% 100.10% 100.01% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -116.07 % 60.75 % -92.36 % 72.64 % 35.97 % -72.22 % 1,000.67 % -
  YoY % -291.06% 165.78% -227.15% 101.95% 149.81% -107.22% -
  Horiz. % -11.60% 6.07% -9.23% 7.26% 3.59% -7.22% 100.00%
ROE -6.90 % 7.32 % -2.78 % 1.57 % 4.16 % -7.96 % 14.70 % -
  YoY % -194.26% 363.31% -277.07% -62.26% 152.26% -154.15% -
  Horiz. % -46.94% 49.80% -18.91% 10.68% 28.30% -54.15% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.06 12.30 2.65 2.01 12.15 9.37 1.53 25.77%
  YoY % -50.73% 364.15% 31.84% -83.46% 29.67% 512.42% -
  Horiz. % 396.08% 803.92% 173.20% 131.37% 794.12% 612.42% 100.00%
EPS -7.03 7.47 -2.45 1.46 4.37 -6.77 15.14 -
  YoY % -194.11% 404.90% -267.81% -66.59% 164.55% -144.72% -
  Horiz. % -46.43% 49.34% -16.18% 9.64% 28.86% -44.72% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0200 1.0200 0.8800 0.9300 1.0500 0.8500 1.0300 -0.16%
  YoY % 0.00% 15.91% -5.38% -11.43% 23.53% -17.48% -
  Horiz. % 99.03% 99.03% 85.44% 90.29% 101.94% 82.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,596
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.02 12.29 2.65 2.00 12.04 9.28 1.52 25.77%
  YoY % -51.02% 363.77% 32.50% -83.39% 29.74% 510.53% -
  Horiz. % 396.05% 808.55% 174.34% 131.58% 792.11% 610.53% 100.00%
EPS -6.99 7.46 -2.45 1.45 4.33 -6.71 14.99 -
  YoY % -193.70% 404.49% -268.97% -66.51% 164.53% -144.76% -
  Horiz. % -46.63% 49.77% -16.34% 9.67% 28.89% -44.76% 100.00%
DPS 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0141 1.0192 0.8794 0.9236 1.0409 0.8419 1.0201 -0.10%
  YoY % -0.50% 15.90% -4.79% -11.27% 23.64% -17.47% -
  Horiz. % 99.41% 99.91% 86.21% 90.54% 102.04% 82.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6250 0.5450 0.4800 0.5650 0.5900 0.3400 0.4100 -
P/RPS 10.31 4.43 18.10 28.11 4.86 3.63 26.80 -14.71%
  YoY % 132.73% -75.52% -35.61% 478.40% 33.88% -86.46% -
  Horiz. % 38.47% 16.53% 67.54% 104.89% 18.13% 13.54% 100.00%
P/EPS -8.89 7.30 -19.59 38.70 13.50 -5.02 2.71 -
  YoY % -221.78% 137.26% -150.62% 186.67% 368.92% -285.24% -
  Horiz. % -328.04% 269.37% -722.88% 1,428.04% 498.15% -185.24% 100.00%
EY -11.25 13.71 -5.10 2.58 7.41 -19.91 36.93 -
  YoY % -182.06% 368.82% -297.67% -65.18% 137.22% -153.91% -
  Horiz. % -30.46% 37.12% -13.81% 6.99% 20.06% -53.91% 100.00%
DY 0.00 0.00 0.00 0.00 3.39 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.53 0.55 0.61 0.56 0.40 0.40 7.28%
  YoY % 15.09% -3.64% -9.84% 8.93% 40.00% 0.00% -
  Horiz. % 152.50% 132.50% 137.50% 152.50% 140.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 16/05/17 20/05/16 12/05/15 23/05/14 15/05/13 21/05/12 -
Price 0.6000 0.5450 0.4550 0.5000 0.6050 0.3700 0.3900 -
P/RPS 9.90 4.43 17.15 24.88 4.98 3.95 25.49 -14.58%
  YoY % 123.48% -74.17% -31.07% 399.60% 26.08% -84.50% -
  Horiz. % 38.84% 17.38% 67.28% 97.61% 19.54% 15.50% 100.00%
P/EPS -8.53 7.30 -18.57 34.25 13.84 -5.47 2.58 -
  YoY % -216.85% 139.31% -154.22% 147.47% 353.02% -312.02% -
  Horiz. % -330.62% 282.95% -719.77% 1,327.52% 536.43% -212.02% 100.00%
EY -11.72 13.71 -5.38 2.92 7.22 -18.30 38.82 -
  YoY % -185.49% 354.83% -284.25% -59.56% 139.45% -147.14% -
  Horiz. % -30.19% 35.32% -13.86% 7.52% 18.60% -47.14% 100.00%
DY 0.00 0.00 0.00 0.00 3.31 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.53 0.52 0.54 0.58 0.44 0.38 7.60%
  YoY % 11.32% 1.92% -3.70% -6.90% 31.82% 15.79% -
  Horiz. % 155.26% 139.47% 136.84% 142.11% 152.63% 115.79% 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.
 


 

157  353  487  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 PRESBHD 0.47+0.03 
 IRIS 0.155-0.01 
 HSI-H4V 0.34+0.06 
 HSI-C3V 0.205-0.055 
 BORNOIL 0.050.00 
 MYEG 1.36-0.02 
 DSONIC 0.435-0.02 
 HIBISCS 1.24-0.03 
 HSI-H4O 0.635+0.09 
Partners & Brokers