[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -10.38%
YoY- 131.61%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,070 54,880 2,608 42,054 46,889 22,672 25,352 31.10%
PBT 46,576 64,294 14,696 55,020 63,730 35,050 37,128 16.30%
Tax -6,712 -10,204 -108 -8,011 -11,277 -6,332 -7,432 -6.56%
NP 39,864 54,090 14,588 47,009 52,453 28,718 29,696 21.66%
-
NP to SH 39,864 54,090 14,588 47,009 52,453 28,718 29,696 21.66%
-
Tax Rate 14.41% 15.87% 0.73% 14.56% 17.69% 18.07% 20.02% -
Total Cost -1,793 790 -11,980 -4,955 -5,564 -6,046 -4,344 -44.53%
-
Net Worth 343,534 352,499 333,182 329,992 307,460 292,581 293,960 10.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 20,002 29,999 - 29,999 29,996 30,008 - -
Div Payout % 50.18% 55.46% - 63.82% 57.19% 104.49% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,534 352,499 333,182 329,992 307,460 292,581 293,960 10.93%
NOSH 150,015 149,999 150,082 149,996 149,980 150,041 149,979 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 104.71% 98.56% 559.36% 111.78% 111.87% 126.67% 117.13% -
ROE 11.60% 15.34% 4.38% 14.25% 17.06% 9.82% 10.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.38 36.59 1.74 28.04 31.26 15.11 16.90 31.10%
EPS 26.57 36.06 9.72 31.34 34.97 19.14 19.80 21.63%
DPS 13.33 20.00 0.00 20.00 20.00 20.00 0.00 -
NAPS 2.29 2.35 2.22 2.20 2.05 1.95 1.96 10.92%
Adjusted Per Share Value based on latest NOSH - 150,078
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.27 27.77 1.32 21.28 23.73 11.47 12.83 31.11%
EPS 20.17 27.37 7.38 23.79 26.55 14.53 15.03 21.64%
DPS 10.12 15.18 0.00 15.18 15.18 15.19 0.00 -
NAPS 1.7386 1.7839 1.6862 1.67 1.556 1.4807 1.4877 10.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.12 2.43 2.45 2.80 2.86 1.90 2.01 -
P/RPS 8.35 6.64 140.99 9.99 9.15 12.57 11.89 -20.97%
P/EPS 7.98 6.74 25.21 8.93 8.18 9.93 10.15 -14.80%
EY 12.53 14.84 3.97 11.19 12.23 10.07 9.85 17.38%
DY 6.29 8.23 0.00 7.14 6.99 10.53 0.00 -
P/NAPS 0.93 1.03 1.10 1.27 1.40 0.97 1.03 -6.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 -
Price 1.87 2.02 2.44 2.73 2.98 2.99 1.89 -
P/RPS 7.37 5.52 140.41 9.74 9.53 19.79 11.18 -24.23%
P/EPS 7.04 5.60 25.10 8.71 8.52 15.62 9.55 -18.38%
EY 14.21 17.85 3.98 11.48 11.74 6.40 10.48 22.48%
DY 7.13 9.90 0.00 7.33 6.71 6.69 0.00 -
P/NAPS 0.82 0.86 1.10 1.24 1.45 1.53 0.96 -9.96%

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