[OSKVI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 19.49%
YoY- 131.61%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 28,553 27,440 652 42,054 35,167 11,336 6,338 172.52%
PBT 34,932 32,147 3,674 55,020 47,798 17,525 9,282 141.75%
Tax -5,034 -5,102 -27 -8,011 -8,458 -3,166 -1,858 94.22%
NP 29,898 27,045 3,647 47,009 39,340 14,359 7,424 152.91%
-
NP to SH 29,898 27,045 3,647 47,009 39,340 14,359 7,424 152.91%
-
Tax Rate 14.41% 15.87% 0.73% 14.56% 17.70% 18.07% 20.02% -
Total Cost -1,345 395 -2,995 -4,955 -4,173 -3,023 -1,086 15.31%
-
Net Worth 343,534 352,499 333,182 329,992 307,460 292,581 293,960 10.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 15,001 14,999 - 29,999 22,497 15,004 - -
Div Payout % 50.18% 55.46% - 63.82% 57.19% 104.49% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,534 352,499 333,182 329,992 307,460 292,581 293,960 10.93%
NOSH 150,015 149,999 150,082 149,996 149,980 150,041 149,979 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 104.71% 98.56% 559.36% 111.78% 111.87% 126.67% 117.13% -
ROE 8.70% 7.67% 1.09% 14.25% 12.80% 4.91% 2.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.03 18.29 0.43 28.04 23.45 7.56 4.23 172.27%
EPS 19.93 18.03 2.43 31.34 26.23 9.57 4.95 152.87%
DPS 10.00 10.00 0.00 20.00 15.00 10.00 0.00 -
NAPS 2.29 2.35 2.22 2.20 2.05 1.95 1.96 10.92%
Adjusted Per Share Value based on latest NOSH - 150,078
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.45 13.89 0.33 21.28 17.80 5.74 3.21 172.38%
EPS 15.13 13.69 1.85 23.79 19.91 7.27 3.76 152.77%
DPS 7.59 7.59 0.00 15.18 11.39 7.59 0.00 -
NAPS 1.7386 1.7839 1.6862 1.67 1.556 1.4807 1.4877 10.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.12 2.43 2.45 2.80 2.86 1.90 2.01 -
P/RPS 11.14 13.28 563.96 9.99 12.20 25.15 47.56 -61.96%
P/EPS 10.64 13.48 100.82 8.93 10.90 19.85 40.61 -59.02%
EY 9.40 7.42 0.99 11.19 9.17 5.04 2.46 144.21%
DY 4.72 4.12 0.00 7.14 5.24 5.26 0.00 -
P/NAPS 0.93 1.03 1.10 1.27 1.40 0.97 1.03 -6.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 -
Price 1.87 2.02 2.44 2.73 2.98 2.99 1.89 -
P/RPS 9.82 11.04 561.66 9.74 12.71 39.58 44.72 -63.56%
P/EPS 9.38 11.20 100.41 8.71 11.36 31.24 38.18 -60.74%
EY 10.66 8.93 1.00 11.48 8.80 3.20 2.62 154.64%
DY 5.35 4.95 0.00 7.33 5.03 3.34 0.00 -
P/NAPS 0.82 0.86 1.10 1.24 1.45 1.53 0.96 -9.96%

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