[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.28%
YoY- 151.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,922 47,046 73,384 90,013 15,170 20,948 11,976 122.98%
PBT 37,284 -32 -51,176 12,002 12,152 52,078 116,924 -53.29%
Tax -1,976 -2,056 -1,824 3,923 3,941 1,994 2,916 -
NP 35,308 -2,088 -53,000 15,925 16,093 54,072 119,840 -55.68%
-
NP to SH 35,308 -2,088 -53,000 14,395 14,354 52,366 118,512 -55.35%
-
Tax Rate 5.30% - - -32.69% -32.43% -3.83% -2.49% -
Total Cost 4,614 49,134 126,384 74,088 -922 -33,124 -107,864 -
-
Net Worth 207,463 181,222 166,358 180,182 176,170 197,644 201,564 1.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,896 6,524 - - -
Div Payout % - - - 34.01% 45.45% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 207,463 181,222 166,358 180,182 176,170 197,644 201,564 1.93%
NOSH 195,720 196,981 195,716 195,850 195,745 195,687 195,693 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 88.44% -4.44% -72.22% 17.69% 106.08% 258.12% 1,000.67% -
ROE 17.02% -1.15% -31.86% 7.99% 8.15% 26.50% 58.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.40 23.88 37.50 45.96 7.75 10.70 6.12 122.98%
EPS 18.04 -1.06 -27.08 7.35 7.33 26.76 60.56 -55.36%
DPS 0.00 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 1.06 0.92 0.85 0.92 0.90 1.01 1.03 1.93%
Adjusted Per Share Value based on latest NOSH - 196,162
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.20 23.81 37.14 45.55 7.68 10.60 6.06 122.98%
EPS 17.87 -1.06 -26.82 7.29 7.26 26.50 59.98 -55.35%
DPS 0.00 0.00 0.00 2.48 3.30 0.00 0.00 -
NAPS 1.0499 0.9171 0.8419 0.9119 0.8916 1.0002 1.0201 1.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.435 0.365 0.34 0.38 0.41 0.39 0.41 -
P/RPS 2.13 1.53 0.91 0.83 5.29 3.64 6.70 -53.38%
P/EPS 2.41 -34.43 -1.26 5.17 5.59 1.46 0.68 132.27%
EY 41.47 -2.90 -79.65 19.34 17.89 68.62 147.71 -57.09%
DY 0.00 0.00 0.00 6.58 8.13 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.41 0.46 0.39 0.40 1.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 26/08/13 15/05/13 05/02/13 06/11/12 08/08/12 21/05/12 -
Price 0.535 0.34 0.37 0.36 0.40 0.37 0.39 -
P/RPS 2.62 1.42 0.99 0.78 5.16 3.46 6.37 -44.66%
P/EPS 2.97 -32.08 -1.37 4.90 5.45 1.38 0.64 177.95%
EY 33.72 -3.12 -73.19 20.42 18.33 72.32 155.28 -63.83%
DY 0.00 0.00 0.00 6.94 8.33 0.00 0.00 -
P/NAPS 0.50 0.37 0.44 0.39 0.44 0.37 0.38 20.05%

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