[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -616.34%
YoY- -170.35%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,262 17,206 22,992 10,408 8,350 6,564 5,708 100.83%
PBT -16,978 -23,566 -13,280 -112,473 -14,010 -13,890 -17,384 -1.56%
Tax 10,637 13,226 -12 -269 -329 -204 -48 -
NP -6,341 -10,340 -13,292 -112,742 -14,340 -14,094 -17,432 -49.01%
-
NP to SH -8,173 -11,798 -14,952 -114,424 -15,973 -15,512 -18,896 -42.77%
-
Tax Rate - - - - - - - -
Total Cost 22,603 27,546 36,284 123,150 22,690 20,658 23,140 -1.55%
-
Net Worth 190,344 189,664 196,428 193,789 296,563 301,132 303,685 -26.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 190,344 189,664 196,428 193,789 296,563 301,132 303,685 -26.73%
NOSH 149,877 149,341 146,588 146,810 146,813 146,893 146,708 1.43%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -38.99% -60.10% -57.81% -1,083.22% -171.72% -214.72% -305.40% -
ROE -4.29% -6.22% -7.61% -59.05% -5.39% -5.15% -6.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.85 11.52 15.68 7.09 5.69 4.47 3.89 98.02%
EPS -5.45 -7.90 -10.20 -77.94 -10.88 -10.56 -12.88 -43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.34 1.32 2.02 2.05 2.07 -27.77%
Adjusted Per Share Value based on latest NOSH - 146,809
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.23 8.71 11.64 5.27 4.23 3.32 2.89 100.78%
EPS -4.14 -5.97 -7.57 -57.91 -8.08 -7.85 -9.56 -42.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9633 0.9599 0.9941 0.9807 1.5009 1.524 1.5369 -26.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.59 0.67 0.47 0.68 0.56 -
P/RPS 4.06 4.08 3.76 9.45 8.26 15.22 14.39 -56.94%
P/EPS -8.07 -5.95 -5.78 -0.86 -4.32 -6.44 -4.35 50.92%
EY -12.39 -16.81 -17.29 -116.33 -23.15 -15.53 -23.00 -33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.51 0.23 0.33 0.27 18.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 23/08/10 21/05/10 22/02/10 16/11/09 17/08/09 25/05/09 -
Price 0.39 0.46 0.50 0.62 0.76 0.63 0.69 -
P/RPS 3.59 3.99 3.19 8.75 13.36 14.10 17.73 -65.48%
P/EPS -7.15 -5.82 -4.90 -0.80 -6.99 -5.97 -5.36 21.15%
EY -13.98 -17.17 -20.40 -125.71 -14.32 -16.76 -18.67 -17.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.37 0.47 0.38 0.31 0.33 -4.07%

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