[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -192.05%
YoY- -144.72%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,835 29,942 23,523 18,346 90,013 11,378 10,474 166.82%
PBT 19,431 27,963 -16 -12,794 12,002 9,114 26,039 -17.68%
Tax -2,364 -1,482 -1,028 -456 3,923 2,956 997 -
NP 17,067 26,481 -1,044 -13,250 15,925 12,070 27,036 -26.34%
-
NP to SH 17,067 26,481 -1,044 -13,250 14,395 10,766 26,183 -24.76%
-
Tax Rate 12.17% 5.30% - - -32.69% -32.43% -3.83% -
Total Cost 28,768 3,461 24,567 31,596 74,088 -692 -16,562 -
-
Net Worth 197,679 207,463 181,222 166,358 180,182 176,170 197,644 0.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 4,896 4,893 - -
Div Payout % - - - - 34.01% 45.45% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 197,679 207,463 181,222 166,358 180,182 176,170 197,644 0.01%
NOSH 195,722 195,720 196,981 195,716 195,850 195,745 195,687 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.24% 88.44% -4.44% -72.22% 17.69% 106.08% 258.12% -
ROE 8.63% 12.76% -0.58% -7.96% 7.99% 6.11% 13.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.42 15.30 11.94 9.37 45.96 5.81 5.35 166.88%
EPS 8.72 13.53 -0.53 -6.77 7.35 5.50 13.38 -24.77%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.01 1.06 0.92 0.85 0.92 0.90 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 195,716
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.20 15.15 11.90 9.28 45.55 5.76 5.30 166.87%
EPS 8.64 13.40 -0.53 -6.71 7.29 5.45 13.25 -24.74%
DPS 0.00 0.00 0.00 0.00 2.48 2.48 0.00 -
NAPS 1.0004 1.0499 0.9171 0.8419 0.9119 0.8916 1.0002 0.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.575 0.435 0.365 0.34 0.38 0.41 0.39 -
P/RPS 2.46 2.84 3.06 3.63 0.83 7.05 7.29 -51.43%
P/EPS 6.59 3.22 -68.87 -5.02 5.17 7.45 2.91 72.19%
EY 15.17 31.10 -1.45 -19.91 19.34 13.41 34.31 -41.87%
DY 0.00 0.00 0.00 0.00 6.58 6.10 0.00 -
P/NAPS 0.57 0.41 0.40 0.40 0.41 0.46 0.39 28.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 19/11/13 26/08/13 15/05/13 05/02/13 06/11/12 08/08/12 -
Price 0.585 0.535 0.34 0.37 0.36 0.40 0.37 -
P/RPS 2.50 3.50 2.85 3.95 0.78 6.88 6.91 -49.13%
P/EPS 6.71 3.95 -64.15 -5.47 4.90 7.27 2.77 80.07%
EY 14.91 25.29 -1.56 -18.30 20.42 13.75 36.16 -44.51%
DY 0.00 0.00 0.00 0.00 6.94 6.25 0.00 -
P/NAPS 0.58 0.50 0.37 0.44 0.39 0.44 0.37 34.83%

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