[OSKVI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 524.84%
YoY- 260.29%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 90,013 15,170 20,948 11,976 5,310 4,010 5,864 512.55%
PBT 12,002 12,152 52,078 116,924 -30,829 -53,121 -7,466 -
Tax 3,923 3,941 1,994 2,916 4,848 4,677 4,822 -12.79%
NP 15,925 16,093 54,072 119,840 -25,981 -48,444 -2,644 -
-
NP to SH 14,395 14,354 52,366 118,512 -27,896 -50,273 -4,536 -
-
Tax Rate -32.69% -32.43% -3.83% -2.49% - - - -
Total Cost 74,088 -922 -33,124 -107,864 31,291 52,454 8,508 320.49%
-
Net Worth 180,182 176,170 197,644 201,564 158,614 160,530 195,517 -5.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,896 6,524 - - - - - -
Div Payout % 34.01% 45.45% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 180,182 176,170 197,644 201,564 158,614 160,530 195,517 -5.27%
NOSH 195,850 195,745 195,687 195,693 182,315 195,768 195,517 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.69% 106.08% 258.12% 1,000.67% -489.28% -1,207.88% -45.09% -
ROE 7.99% 8.15% 26.50% 58.80% -17.59% -31.32% -2.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.96 7.75 10.70 6.12 2.91 2.05 3.00 511.75%
EPS 7.35 7.33 26.76 60.56 -14.25 -25.68 -2.32 -
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 1.01 1.03 0.87 0.82 1.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 195,693
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.55 7.68 10.60 6.06 2.69 2.03 2.97 512.20%
EPS 7.29 7.26 26.50 59.98 -14.12 -25.44 -2.30 -
DPS 2.48 3.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9119 0.8916 1.0002 1.0201 0.8027 0.8124 0.9895 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.41 0.39 0.41 0.31 0.32 0.34 -
P/RPS 0.83 5.29 3.64 6.70 10.64 15.62 11.34 -82.36%
P/EPS 5.17 5.59 1.46 0.68 -2.03 -1.25 -14.66 -
EY 19.34 17.89 68.62 147.71 -49.36 -80.25 -6.82 -
DY 6.58 8.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.39 0.40 0.36 0.39 0.34 13.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 14/11/11 08/08/11 -
Price 0.36 0.40 0.37 0.39 0.34 0.34 0.30 -
P/RPS 0.78 5.16 3.46 6.37 11.67 16.60 10.00 -81.60%
P/EPS 4.90 5.45 1.38 0.64 -2.22 -1.32 -12.93 -
EY 20.42 18.33 72.32 155.28 -45.00 -75.53 -7.73 -
DY 6.94 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.37 0.38 0.39 0.41 0.30 19.01%

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