[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 36.51%
YoY- 260.77%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 46,889 22,672 25,352 16,318 19,542 17,658 26,768 45.26%
PBT 63,730 35,050 37,128 23,101 18,062 16,106 25,192 85.55%
Tax -11,277 -6,332 -7,432 -2,804 -3,194 -2,780 0 -
NP 52,453 28,718 29,696 20,297 14,868 13,326 25,192 62.98%
-
NP to SH 52,453 28,718 29,696 20,297 14,868 13,326 25,192 62.98%
-
Tax Rate 17.69% 18.07% 20.02% 12.14% 17.68% 17.26% 0.00% -
Total Cost -5,564 -6,046 -4,344 -3,979 4,674 4,332 1,576 -
-
Net Worth 307,460 292,581 293,960 286,528 271,240 272,577 269,914 9.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 29,996 30,008 - 15,001 - - - -
Div Payout % 57.19% 104.49% - 73.91% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 307,460 292,581 293,960 286,528 271,240 272,577 269,914 9.06%
NOSH 149,980 150,041 149,979 150,014 1,506,891 1,514,318 1,499,523 -78.42%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 111.87% 126.67% 117.13% 124.38% 76.08% 75.47% 94.11% -
ROE 17.06% 9.82% 10.10% 7.08% 5.48% 4.89% 9.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.26 15.11 16.90 10.88 1.30 1.17 1.79 571.94%
EPS 34.97 19.14 19.80 13.53 0.99 0.88 1.68 655.30%
DPS 20.00 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.05 1.95 1.96 1.91 0.18 0.18 0.18 405.45%
Adjusted Per Share Value based on latest NOSH - 149,934
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.73 11.47 12.83 8.26 9.89 8.94 13.55 45.24%
EPS 26.55 14.53 15.03 10.27 7.52 6.74 12.75 62.99%
DPS 15.18 15.19 0.00 7.59 0.00 0.00 0.00 -
NAPS 1.556 1.4807 1.4877 1.4501 1.3727 1.3795 1.366 9.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.86 1.90 2.01 2.12 0.16 1.35 1.30 -
P/RPS 9.15 12.57 11.89 19.49 12.34 115.77 72.83 -74.88%
P/EPS 8.18 9.93 10.15 15.67 16.22 153.41 77.38 -77.61%
EY 12.23 10.07 9.85 6.38 6.17 0.65 1.29 347.33%
DY 6.99 10.53 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 1.40 0.97 1.03 1.11 0.89 7.50 7.22 -66.46%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 25/04/05 -
Price 2.98 2.99 1.89 2.00 1.20 1.30 1.40 -
P/RPS 9.53 19.79 11.18 18.39 92.53 111.49 78.43 -75.43%
P/EPS 8.52 15.62 9.55 14.78 121.62 147.73 83.33 -78.10%
EY 11.74 6.40 10.48 6.77 0.82 0.68 1.20 356.79%
DY 6.71 6.69 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.53 0.96 1.05 6.67 7.22 7.78 -67.33%

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