[OSKVI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.88%
YoY- 128.55%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,523 18,346 90,013 11,378 10,474 2,994 5,310 169.97%
PBT -16 -12,794 12,002 9,114 26,039 29,231 -30,829 -99.35%
Tax -1,028 -456 3,923 2,956 997 729 4,848 -
NP -1,044 -13,250 15,925 12,070 27,036 29,960 -25,981 -88.29%
-
NP to SH -1,044 -13,250 14,395 10,766 26,183 29,628 -27,896 -88.83%
-
Tax Rate - - -32.69% -32.43% -3.83% -2.49% - -
Total Cost 24,567 31,596 74,088 -692 -16,562 -26,966 31,291 -14.90%
-
Net Worth 181,222 166,358 180,182 176,170 197,644 201,564 158,614 9.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,896 4,893 - - - -
Div Payout % - - 34.01% 45.45% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 181,222 166,358 180,182 176,170 197,644 201,564 158,614 9.29%
NOSH 196,981 195,716 195,850 195,745 195,687 195,693 182,315 5.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.44% -72.22% 17.69% 106.08% 258.12% 1,000.67% -489.28% -
ROE -0.58% -7.96% 7.99% 6.11% 13.25% 14.70% -17.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.94 9.37 45.96 5.81 5.35 1.53 2.91 156.51%
EPS -0.53 -6.77 7.35 5.50 13.38 15.14 -14.25 -88.88%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.92 0.85 0.92 0.90 1.01 1.03 0.87 3.79%
Adjusted Per Share Value based on latest NOSH - 195,647
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.90 9.28 45.55 5.76 5.30 1.52 2.69 169.72%
EPS -0.53 -6.71 7.29 5.45 13.25 14.99 -14.12 -88.81%
DPS 0.00 0.00 2.48 2.48 0.00 0.00 0.00 -
NAPS 0.9171 0.8419 0.9119 0.8916 1.0002 1.0201 0.8027 9.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.365 0.34 0.38 0.41 0.39 0.41 0.31 -
P/RPS 3.06 3.63 0.83 7.05 7.29 26.80 10.64 -56.46%
P/EPS -68.87 -5.02 5.17 7.45 2.91 2.71 -2.03 950.24%
EY -1.45 -19.91 19.34 13.41 34.31 36.93 -49.36 -90.49%
DY 0.00 0.00 6.58 6.10 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.46 0.39 0.40 0.36 7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 15/05/13 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 -
Price 0.34 0.37 0.36 0.40 0.37 0.39 0.34 -
P/RPS 2.85 3.95 0.78 6.88 6.91 25.49 11.67 -60.96%
P/EPS -64.15 -5.47 4.90 7.27 2.77 2.58 -2.22 843.59%
EY -1.56 -18.30 20.42 13.75 36.16 38.82 -45.00 -89.38%
DY 0.00 0.00 6.94 6.25 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.39 0.44 0.37 0.38 0.39 -3.45%

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