[OSKVI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 82.65%
YoY- 252.79%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,880 2,608 42,054 46,889 22,672 25,352 16,318 124.97%
PBT 64,294 14,696 55,020 63,730 35,050 37,128 23,101 98.23%
Tax -10,204 -108 -8,011 -11,277 -6,332 -7,432 -2,804 137.14%
NP 54,090 14,588 47,009 52,453 28,718 29,696 20,297 92.56%
-
NP to SH 54,090 14,588 47,009 52,453 28,718 29,696 20,297 92.56%
-
Tax Rate 15.87% 0.73% 14.56% 17.69% 18.07% 20.02% 12.14% -
Total Cost 790 -11,980 -4,955 -5,564 -6,046 -4,344 -3,979 -
-
Net Worth 352,499 333,182 329,992 307,460 292,581 293,960 286,528 14.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 29,999 - 29,999 29,996 30,008 - 15,001 58.93%
Div Payout % 55.46% - 63.82% 57.19% 104.49% - 73.91% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 352,499 333,182 329,992 307,460 292,581 293,960 286,528 14.85%
NOSH 149,999 150,082 149,996 149,980 150,041 149,979 150,014 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 98.56% 559.36% 111.78% 111.87% 126.67% 117.13% 124.38% -
ROE 15.34% 4.38% 14.25% 17.06% 9.82% 10.10% 7.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.59 1.74 28.04 31.26 15.11 16.90 10.88 124.96%
EPS 36.06 9.72 31.34 34.97 19.14 19.80 13.53 92.57%
DPS 20.00 0.00 20.00 20.00 20.00 0.00 10.00 58.94%
NAPS 2.35 2.22 2.20 2.05 1.95 1.96 1.91 14.86%
Adjusted Per Share Value based on latest NOSH - 150,036
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.77 1.32 21.28 23.73 11.47 12.83 8.26 124.92%
EPS 27.37 7.38 23.79 26.55 14.53 15.03 10.27 92.56%
DPS 15.18 0.00 15.18 15.18 15.19 0.00 7.59 58.94%
NAPS 1.7839 1.6862 1.67 1.556 1.4807 1.4877 1.4501 14.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.43 2.45 2.80 2.86 1.90 2.01 2.12 -
P/RPS 6.64 140.99 9.99 9.15 12.57 11.89 19.49 -51.31%
P/EPS 6.74 25.21 8.93 8.18 9.93 10.15 15.67 -43.10%
EY 14.84 3.97 11.19 12.23 10.07 9.85 6.38 75.82%
DY 8.23 0.00 7.14 6.99 10.53 0.00 4.72 45.01%
P/NAPS 1.03 1.10 1.27 1.40 0.97 1.03 1.11 -4.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 -
Price 2.02 2.44 2.73 2.98 2.99 1.89 2.00 -
P/RPS 5.52 140.41 9.74 9.53 19.79 11.18 18.39 -55.26%
P/EPS 5.60 25.10 8.71 8.52 15.62 9.55 14.78 -47.73%
EY 17.85 3.98 11.48 11.74 6.40 10.48 6.77 91.19%
DY 9.90 0.00 7.33 6.71 6.69 0.00 5.00 57.87%
P/NAPS 0.86 1.10 1.24 1.45 1.53 0.96 1.05 -12.49%

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