[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 96.73%
YoY- 20.87%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,581 12,197 8,603 5,748 10,408 6,263 3,282 169.51%
PBT -26,778 -12,734 -11,783 -3,320 -112,473 -10,508 -6,945 145.28%
Tax 11,288 7,978 6,613 -3 -269 -247 -102 -
NP -15,490 -4,756 -5,170 -3,323 -112,742 -10,755 -7,047 68.81%
-
NP to SH -17,666 -6,130 -5,899 -3,738 -114,424 -11,980 -7,756 72.85%
-
Tax Rate - - - - - - - -
Total Cost 30,071 16,953 13,773 9,071 123,150 17,018 10,329 103.49%
-
Net Worth 198,565 190,344 189,664 196,428 193,789 296,563 301,132 -24.18%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 198,565 190,344 189,664 196,428 193,789 296,563 301,132 -24.18%
NOSH 190,015 149,877 149,341 146,588 146,810 146,813 146,893 18.66%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -106.23% -38.99% -60.10% -57.81% -1,083.22% -171.72% -214.72% -
ROE -8.90% -3.22% -3.11% -1.90% -59.05% -4.04% -2.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.25 8.14 5.76 3.92 7.09 4.27 2.23 157.49%
EPS -11.21 -4.09 -3.95 -2.55 -77.94 -8.16 -5.28 64.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.27 1.34 1.32 2.02 2.05 -27.64%
Adjusted Per Share Value based on latest NOSH - 146,588
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.38 6.17 4.35 2.91 5.27 3.17 1.66 169.64%
EPS -8.94 -3.10 -2.99 -1.89 -57.91 -6.06 -3.93 72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0049 0.9633 0.9599 0.9941 0.9807 1.5009 1.524 -24.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.44 0.47 0.59 0.67 0.47 0.68 -
P/RPS 4.32 5.41 8.16 15.05 9.45 11.02 30.44 -72.69%
P/EPS -3.57 -10.76 -11.90 -23.14 -0.86 -5.76 -12.88 -57.38%
EY -28.03 -9.30 -8.40 -4.32 -116.33 -17.36 -7.76 134.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.37 0.44 0.51 0.23 0.33 -2.02%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 03/11/10 23/08/10 21/05/10 22/02/10 16/11/09 17/08/09 -
Price 0.40 0.39 0.46 0.50 0.62 0.76 0.63 -
P/RPS 4.32 4.79 7.99 12.75 8.75 17.82 28.20 -71.27%
P/EPS -3.57 -9.54 -11.65 -19.61 -0.80 -9.31 -11.93 -55.16%
EY -28.03 -10.49 -8.59 -5.10 -125.71 -10.74 -8.38 123.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.36 0.37 0.47 0.38 0.31 2.13%

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