[OSKVI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2636.49%
YoY- 145.97%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,550 23,797 45,835 29,942 23,523 18,346 90,013 -38.45%
PBT -4,410 9,417 19,431 27,963 -16 -12,794 12,002 -
Tax -907 -857 -2,364 -1,482 -1,028 -456 3,923 -
NP -5,317 8,560 17,067 26,481 -1,044 -13,250 15,925 -
-
NP to SH -5,317 8,560 17,067 26,481 -1,044 -13,250 14,395 -
-
Tax Rate - 9.10% 12.17% 5.30% - - -32.69% -
Total Cost 48,867 15,237 28,768 3,461 24,567 31,596 74,088 -24.28%
-
Net Worth 187,658 205,675 197,679 207,463 181,222 166,358 180,182 2.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,909 3,917 - - - - 4,896 -13.97%
Div Payout % 0.00% 45.77% - - - - 34.01% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 187,658 205,675 197,679 207,463 181,222 166,358 180,182 2.75%
NOSH 195,477 195,881 195,722 195,720 196,981 195,716 195,850 -0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.21% 35.97% 37.24% 88.44% -4.44% -72.22% 17.69% -
ROE -2.83% 4.16% 8.63% 12.76% -0.58% -7.96% 7.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.28 12.15 23.42 15.30 11.94 9.37 45.96 -38.37%
EPS -2.72 4.37 8.72 13.53 -0.53 -6.77 7.35 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 2.50 -13.85%
NAPS 0.96 1.05 1.01 1.06 0.92 0.85 0.92 2.88%
Adjusted Per Share Value based on latest NOSH - 195,768
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.04 12.04 23.20 15.15 11.90 9.28 45.55 -38.44%
EPS -2.69 4.33 8.64 13.40 -0.53 -6.71 7.29 -
DPS 1.98 1.98 0.00 0.00 0.00 0.00 2.48 -13.97%
NAPS 0.9497 1.0409 1.0004 1.0499 0.9171 0.8419 0.9119 2.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.575 0.59 0.575 0.435 0.365 0.34 0.38 -
P/RPS 2.58 4.86 2.46 2.84 3.06 3.63 0.83 113.43%
P/EPS -21.14 13.50 6.59 3.22 -68.87 -5.02 5.17 -
EY -4.73 7.41 15.17 31.10 -1.45 -19.91 19.34 -
DY 3.48 3.39 0.00 0.00 0.00 0.00 6.58 -34.67%
P/NAPS 0.60 0.56 0.57 0.41 0.40 0.40 0.41 28.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 15/05/13 05/02/13 -
Price 0.60 0.605 0.585 0.535 0.34 0.37 0.36 -
P/RPS 2.69 4.98 2.50 3.50 2.85 3.95 0.78 128.78%
P/EPS -22.06 13.84 6.71 3.95 -64.15 -5.47 4.90 -
EY -4.53 7.22 14.91 25.29 -1.56 -18.30 20.42 -
DY 3.33 3.31 0.00 0.00 0.00 0.00 6.94 -38.79%
P/NAPS 0.63 0.58 0.58 0.50 0.37 0.44 0.39 37.79%

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