[OSKVI] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.57%
YoY- 356.63%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 22,672 25,352 16,318 19,542 17,658 26,768 6,661 126.78%
PBT 35,050 37,128 23,101 18,062 16,106 25,192 5,716 236.12%
Tax -6,332 -7,432 -2,804 -3,194 -2,780 0 -90 1617.57%
NP 28,718 29,696 20,297 14,868 13,326 25,192 5,626 197.34%
-
NP to SH 28,718 29,696 20,297 14,868 13,326 25,192 5,626 197.34%
-
Tax Rate 18.07% 20.02% 12.14% 17.68% 17.26% 0.00% 1.57% -
Total Cost -6,046 -4,344 -3,979 4,674 4,332 1,576 1,035 -
-
Net Worth 292,581 293,960 286,528 271,240 272,577 269,914 98,599 106.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 30,008 - 15,001 - - - - -
Div Payout % 104.49% - 73.91% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 292,581 293,960 286,528 271,240 272,577 269,914 98,599 106.90%
NOSH 150,041 149,979 150,014 1,506,891 1,514,318 1,499,523 579,999 -59.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 126.67% 117.13% 124.38% 76.08% 75.47% 94.11% 84.46% -
ROE 9.82% 10.10% 7.08% 5.48% 4.89% 9.33% 5.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.11 16.90 10.88 1.30 1.17 1.79 1.15 459.44%
EPS 19.14 19.80 13.53 0.99 0.88 1.68 0.97 634.20%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.96 1.91 0.18 0.18 0.18 0.17 410.89%
Adjusted Per Share Value based on latest NOSH - 1,496,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.47 12.83 8.26 9.89 8.94 13.55 3.37 126.77%
EPS 14.53 15.03 10.27 7.52 6.74 12.75 2.85 197.10%
DPS 15.19 0.00 7.59 0.00 0.00 0.00 0.00 -
NAPS 1.4807 1.4877 1.4501 1.3727 1.3795 1.366 0.499 106.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.90 2.01 2.12 0.16 1.35 1.30 1.75 -
P/RPS 12.57 11.89 19.49 12.34 115.77 72.83 152.38 -81.13%
P/EPS 9.93 10.15 15.67 16.22 153.41 77.38 180.41 -85.60%
EY 10.07 9.85 6.38 6.17 0.65 1.29 0.55 598.37%
DY 10.53 0.00 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.11 0.89 7.50 7.22 10.29 -79.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 25/04/05 15/02/05 -
Price 2.99 1.89 2.00 1.20 1.30 1.40 1.60 -
P/RPS 19.79 11.18 18.39 92.53 111.49 78.43 139.32 -72.87%
P/EPS 15.62 9.55 14.78 121.62 147.73 83.33 164.95 -79.31%
EY 6.40 10.48 6.77 0.82 0.68 1.20 0.61 381.32%
DY 6.69 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.96 1.05 6.67 7.22 7.78 9.41 -70.30%

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