Highlights

[OSKVI] YoY Quarter Result on 2020-03-31 [#1]

Stock [OSKVI]: OSK VENTURES INTERNATIONAL BHD
Announcement Date 22-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -231.18%    YoY -     -1,416.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 39,732 15,802 11,905 24,279 5,238 3,944 23,797 8.91%
  YoY % 151.44% 32.73% -50.97% 363.52% 32.81% -83.43% -
  Horiz. % 166.96% 66.40% 50.03% 102.03% 22.01% 16.57% 100.00%
PBT -18,236 1,381 -13,767 15,200 -4,862 3,685 9,417 -
  YoY % -1,420.49% 110.03% -190.57% 412.63% -231.94% -60.87% -
  Horiz. % -193.65% 14.66% -146.19% 161.41% -51.63% 39.13% 100.00%
Tax 578 -40 -51 -450 24 -820 -857 -
  YoY % 1,545.00% 21.57% 88.67% -1,975.00% 102.93% 4.32% -
  Horiz. % -67.44% 4.67% 5.95% 52.51% -2.80% 95.68% 100.00%
NP -17,658 1,341 -13,818 14,750 -4,838 2,865 8,560 -
  YoY % -1,416.78% 109.70% -193.68% 404.88% -268.87% -66.53% -
  Horiz. % -206.29% 15.67% -161.43% 172.31% -56.52% 33.47% 100.00%
NP to SH -17,658 1,341 -13,818 14,750 -4,838 2,865 8,560 -
  YoY % -1,416.78% 109.70% -193.68% 404.88% -268.87% -66.53% -
  Horiz. % -206.29% 15.67% -161.43% 172.31% -56.52% 33.47% 100.00%
Tax Rate - % 2.90 % - % 2.96 % - % 22.25 % 9.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 144.51% -
  Horiz. % 0.00% 31.87% 0.00% 32.53% 0.00% 244.51% 100.00%
Total Cost 57,390 14,461 25,723 9,529 10,076 1,079 15,237 24.71%
  YoY % 296.86% -43.78% 169.94% -5.43% 833.83% -92.92% -
  Horiz. % 376.65% 94.91% 168.82% 62.54% 66.13% 7.08% 100.00%
Net Worth 163,049 174,836 200,373 201,393 173,773 182,496 205,675 -3.79%
  YoY % -6.74% -12.75% -0.51% 15.89% -4.78% -11.27% -
  Horiz. % 79.28% 85.01% 97.42% 97.92% 84.49% 88.73% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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% 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% 0.00% 0.00% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 163,049 174,836 200,373 201,393 173,773 182,496 205,675 -3.79%
  YoY % -6.74% -12.75% -0.51% 15.89% -4.78% -11.27% -
  Horiz. % 79.28% 85.01% 97.42% 97.92% 84.49% 88.73% 100.00%
NOSH 196,445 196,445 196,445 197,445 197,469 196,232 195,881 0.05%
  YoY % 0.00% 0.00% -0.51% -0.01% 0.63% 0.18% -
  Horiz. % 100.29% 100.29% 100.29% 100.80% 100.81% 100.18% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -44.44 % 8.49 % -116.07 % 60.75 % -92.36 % 72.64 % 35.97 % -
  YoY % -623.44% 107.31% -291.06% 165.78% -227.15% 101.95% -
  Horiz. % -123.55% 23.60% -322.69% 168.89% -256.77% 201.95% 100.00%
ROE -10.83 % 0.77 % -6.90 % 7.32 % -2.78 % 1.57 % 4.16 % -
  YoY % -1,506.49% 111.16% -194.26% 363.31% -277.07% -62.26% -
  Horiz. % -260.34% 18.51% -165.87% 175.96% -66.83% 37.74% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.23 8.04 6.06 12.30 2.65 2.01 12.15 8.86%
  YoY % 151.62% 32.67% -50.73% 364.15% 31.84% -83.46% -
  Horiz. % 166.50% 66.17% 49.88% 101.23% 21.81% 16.54% 100.00%
EPS -8.99 0.68 -7.03 7.47 -2.45 1.46 4.37 -
  YoY % -1,422.06% 109.67% -194.11% 404.90% -267.81% -66.59% -
  Horiz. % -205.72% 15.56% -160.87% 170.94% -56.06% 33.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8300 0.8900 1.0200 1.0200 0.8800 0.9300 1.0500 -3.84%
  YoY % -6.74% -12.75% 0.00% 15.91% -5.38% -11.43% -
  Horiz. % 79.05% 84.76% 97.14% 97.14% 83.81% 88.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,596
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.11 8.00 6.02 12.29 2.65 2.00 12.04 8.92%
  YoY % 151.38% 32.89% -51.02% 363.77% 32.50% -83.39% -
  Horiz. % 167.03% 66.45% 50.00% 102.08% 22.01% 16.61% 100.00%
EPS -8.94 0.68 -6.99 7.46 -2.45 1.45 4.33 -
  YoY % -1,414.71% 109.73% -193.70% 404.49% -268.97% -66.51% -
  Horiz. % -206.47% 15.70% -161.43% 172.29% -56.58% 33.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8252 0.8848 1.0141 1.0192 0.8794 0.9236 1.0409 -3.79%
  YoY % -6.74% -12.75% -0.50% 15.90% -4.79% -11.27% -
  Horiz. % 79.28% 85.00% 97.43% 97.92% 84.48% 88.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.3500 0.4700 0.6250 0.5450 0.4800 0.5650 0.5900 -
P/RPS 1.73 5.84 10.31 4.43 18.10 28.11 4.86 -15.80%
  YoY % -70.38% -43.36% 132.73% -75.52% -35.61% 478.40% -
  Horiz. % 35.60% 120.16% 212.14% 91.15% 372.43% 578.40% 100.00%
P/EPS -3.89 68.85 -8.89 7.30 -19.59 38.70 13.50 -
  YoY % -105.65% 874.47% -221.78% 137.26% -150.62% 186.67% -
  Horiz. % -28.81% 510.00% -65.85% 54.07% -145.11% 286.67% 100.00%
EY -25.68 1.45 -11.25 13.71 -5.10 2.58 7.41 -
  YoY % -1,871.03% 112.89% -182.06% 368.82% -297.67% -65.18% -
  Horiz. % -346.56% 19.57% -151.82% 185.02% -68.83% 34.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.53 0.61 0.53 0.55 0.61 0.56 -4.68%
  YoY % -20.75% -13.11% 15.09% -3.64% -9.84% 8.93% -
  Horiz. % 75.00% 94.64% 108.93% 94.64% 98.21% 108.93% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 16/05/19 16/05/18 16/05/17 20/05/16 12/05/15 23/05/14 -
Price 0.3900 0.4600 0.6000 0.5450 0.4550 0.5000 0.6050 -
P/RPS 1.93 5.72 9.90 4.43 17.15 24.88 4.98 -14.60%
  YoY % -66.26% -42.22% 123.48% -74.17% -31.07% 399.60% -
  Horiz. % 38.76% 114.86% 198.80% 88.96% 344.38% 499.60% 100.00%
P/EPS -4.34 67.39 -8.53 7.30 -18.57 34.25 13.84 -
  YoY % -106.44% 890.04% -216.85% 139.31% -154.22% 147.47% -
  Horiz. % -31.36% 486.92% -61.63% 52.75% -134.18% 247.47% 100.00%
EY -23.05 1.48 -11.72 13.71 -5.38 2.92 7.22 -
  YoY % -1,657.43% 112.63% -185.49% 354.83% -284.25% -59.56% -
  Horiz. % -319.25% 20.50% -162.33% 189.89% -74.52% 40.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.52 0.59 0.53 0.52 0.54 0.58 -3.44%
  YoY % -9.62% -11.86% 11.32% 1.92% -3.70% -6.90% -
  Horiz. % 81.03% 89.66% 101.72% 91.38% 89.66% 93.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers