[OSKVI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.02%
YoY- -57.91%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,378 10,474 2,994 5,310 3,008 2,932 3,235 130.74%
PBT 9,114 26,039 29,231 -30,829 -39,841 -3,733 -17,512 -
Tax 2,956 997 729 4,848 3,508 2,411 -440 -
NP 12,070 27,036 29,960 -25,981 -36,333 -1,322 -17,952 -
-
NP to SH 10,766 26,183 29,628 -27,896 -37,705 -2,268 -18,484 -
-
Tax Rate -32.43% -3.83% -2.49% - - - - -
Total Cost -692 -16,562 -26,966 31,291 39,341 4,254 21,187 -
-
Net Worth 176,170 197,644 201,564 158,614 160,530 195,517 180,140 -1.47%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,893 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 176,170 197,644 201,564 158,614 160,530 195,517 180,140 -1.47%
NOSH 195,745 195,687 195,693 182,315 195,768 195,517 195,805 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 106.08% 258.12% 1,000.67% -489.28% -1,207.88% -45.09% -554.93% -
ROE 6.11% 13.25% 14.70% -17.59% -23.49% -1.16% -10.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.81 5.35 1.53 2.91 1.54 1.50 1.65 130.92%
EPS 5.50 13.38 15.14 -14.25 -19.26 -1.16 -9.44 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.01 1.03 0.87 0.82 1.00 0.92 -1.45%
Adjusted Per Share Value based on latest NOSH - 206,646
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.76 5.30 1.52 2.69 1.52 1.48 1.64 130.52%
EPS 5.45 13.25 14.99 -14.12 -19.08 -1.15 -9.35 -
DPS 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8916 1.0002 1.0201 0.8027 0.8124 0.9895 0.9117 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.39 0.41 0.31 0.32 0.34 0.36 -
P/RPS 7.05 7.29 26.80 10.64 20.83 22.67 21.79 -52.77%
P/EPS 7.45 2.91 2.71 -2.03 -1.66 -29.31 -3.81 -
EY 13.41 34.31 36.93 -49.36 -60.19 -3.41 -26.22 -
DY 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.40 0.36 0.39 0.34 0.39 11.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 21/05/12 21/02/12 14/11/11 08/08/11 30/05/11 -
Price 0.40 0.37 0.39 0.34 0.34 0.30 0.35 -
P/RPS 6.88 6.91 25.49 11.67 22.13 20.01 21.18 -52.64%
P/EPS 7.27 2.77 2.58 -2.22 -1.77 -25.86 -3.71 -
EY 13.75 36.16 38.82 -45.00 -56.65 -3.87 -26.97 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.38 0.39 0.41 0.30 0.38 10.23%

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