[OSKVI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -47.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 25,352 16,318 19,542 17,658 26,768 6,661 4,270 228.24%
PBT 37,128 23,101 18,062 16,106 25,192 5,716 3,380 394.86%
Tax -7,432 -2,804 -3,194 -2,780 0 -90 -124 1435.34%
NP 29,696 20,297 14,868 13,326 25,192 5,626 3,256 337.11%
-
NP to SH 29,696 20,297 14,868 13,326 25,192 5,626 3,256 337.11%
-
Tax Rate 20.02% 12.14% 17.68% 17.26% 0.00% 1.57% 3.67% -
Total Cost -4,344 -3,979 4,674 4,332 1,576 1,035 1,014 -
-
Net Worth 293,960 286,528 271,240 272,577 269,914 98,599 55,352 204.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 15,001 - - - - - -
Div Payout % - 73.91% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 293,960 286,528 271,240 272,577 269,914 98,599 55,352 204.70%
NOSH 149,979 150,014 1,506,891 1,514,318 1,499,523 579,999 325,600 -40.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 117.13% 124.38% 76.08% 75.47% 94.11% 84.46% 76.24% -
ROE 10.10% 7.08% 5.48% 4.89% 9.33% 5.71% 5.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.90 10.88 1.30 1.17 1.79 1.15 1.31 450.91%
EPS 19.80 13.53 0.99 0.88 1.68 0.97 1.00 633.21%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 0.18 0.18 0.18 0.17 0.17 411.11%
Adjusted Per Share Value based on latest NOSH - 1,825,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.83 8.26 9.89 8.94 13.55 3.37 2.16 228.33%
EPS 15.03 10.27 7.52 6.74 12.75 2.85 1.65 336.75%
DPS 0.00 7.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4877 1.4501 1.3727 1.3795 1.366 0.499 0.2801 204.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.01 2.12 0.16 1.35 1.30 1.75 2.00 -
P/RPS 11.89 19.49 12.34 115.77 72.83 152.38 152.48 -81.77%
P/EPS 10.15 15.67 16.22 153.41 77.38 180.41 200.00 -86.31%
EY 9.85 6.38 6.17 0.65 1.29 0.55 0.50 630.74%
DY 0.00 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 0.89 7.50 7.22 10.29 11.76 -80.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 21/02/06 16/11/05 10/08/05 25/04/05 15/02/05 22/11/04 -
Price 1.89 2.00 1.20 1.30 1.40 1.60 1.80 -
P/RPS 11.18 18.39 92.53 111.49 78.43 139.32 137.23 -81.23%
P/EPS 9.55 14.78 121.62 147.73 83.33 164.95 180.00 -85.90%
EY 10.48 6.77 0.82 0.68 1.20 0.61 0.56 606.13%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 6.67 7.22 7.78 9.41 10.59 -79.84%

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