[OSKVI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 182.75%
YoY- 119.99%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 102,266 97,116 49,907 36,306 35,284 20,952 66,247 33.60%
PBT 92,982 60,800 8,524 4,009 -5,218 -19,448 -3,529 -
Tax -4,402 -1,800 -158 65 294 96 1,253 -
NP 88,580 59,000 8,366 4,074 -4,924 -19,352 -2,276 -
-
NP to SH 88,580 59,000 8,366 4,074 -4,924 -19,352 -2,276 -
-
Tax Rate 4.73% 2.96% 1.85% -1.62% - - - -
Total Cost 13,686 38,116 41,541 32,232 40,208 40,304 68,523 -65.86%
-
Net Worth 227,061 201,393 187,572 181,649 175,726 173,773 177,700 17.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 3,948 - - - - -
Div Payout % - - 47.20% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 227,061 201,393 187,572 181,649 175,726 173,773 177,700 17.77%
NOSH 197,596 197,596 197,596 197,596 197,596 197,469 197,596 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 86.62% 60.75% 16.76% 11.22% -13.96% -92.36% -3.44% -
ROE 39.01% 29.30% 4.46% 2.24% -2.80% -11.14% -1.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.79 49.19 25.28 18.39 17.87 10.61 33.55 33.60%
EPS 44.86 29.88 4.23 2.07 -2.50 -9.80 -1.16 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.02 0.95 0.92 0.89 0.88 0.90 17.77%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.75 49.15 25.26 18.37 17.86 10.60 33.53 33.58%
EPS 44.83 29.86 4.23 2.06 -2.49 -9.79 -1.15 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1491 1.0192 0.9493 0.9193 0.8893 0.8794 0.8993 17.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.72 0.545 0.46 0.425 0.43 0.48 0.46 -
P/RPS 1.39 1.11 1.82 2.31 2.41 4.52 1.37 0.97%
P/EPS 1.60 1.82 10.86 20.59 -17.24 -4.90 -39.91 -
EY 62.31 54.83 9.21 4.86 -5.80 -20.42 -2.51 -
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.48 0.46 0.48 0.55 0.51 15.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 16/05/17 24/02/17 14/11/16 15/08/16 20/05/16 18/02/16 -
Price 0.68 0.545 0.455 0.405 0.405 0.455 0.42 -
P/RPS 1.31 1.11 1.80 2.20 2.27 4.29 1.25 3.17%
P/EPS 1.52 1.82 10.74 19.62 -16.24 -4.64 -36.44 -
EY 65.98 54.83 9.31 5.10 -6.16 -21.54 -2.74 -
DY 0.00 0.00 4.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.48 0.44 0.46 0.52 0.47 16.38%

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