[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
10-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 106.77%
YoY- 146.18%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 53,561 36,253 28,504 25,593 131,937 111,912 59,159 -6.39%
PBT 28,932 17,677 10,270 8,691 3,988 -4,255 -5,740 -
Tax 205 -53 -9 -536 -44 146 -9 -
NP 29,137 17,624 10,261 8,155 3,944 -4,109 -5,749 -
-
NP to SH 29,137 17,624 10,261 8,155 3,944 -4,109 -5,749 -
-
Tax Rate -0.71% 0.30% 0.09% 6.17% 1.10% - - -
Total Cost 24,424 18,629 18,243 17,438 127,993 116,021 64,908 -47.78%
-
Net Worth 214,125 202,338 194,480 192,516 184,658 176,800 174,836 14.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,928 - - - - - - -
Div Payout % 13.48% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 214,125 202,338 194,480 192,516 184,658 176,800 174,836 14.42%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 54.40% 48.61% 36.00% 31.86% 2.99% -3.67% -9.72% -
ROE 13.61% 8.71% 5.28% 4.24% 2.14% -2.32% -3.29% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.27 18.45 14.51 13.03 67.16 56.97 30.11 -6.37%
EPS 14.83 8.97 5.22 4.15 2.01 -2.09 -2.93 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 0.99 0.98 0.94 0.90 0.89 14.42%
Adjusted Per Share Value based on latest NOSH - 197,596
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.11 18.35 14.43 12.95 66.77 56.64 29.94 -6.38%
EPS 14.75 8.92 5.19 4.13 2.00 -2.08 -2.91 -
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0836 1.024 0.9842 0.9743 0.9345 0.8948 0.8848 14.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.44 0.45 0.49 0.49 0.42 0.38 -
P/RPS 1.89 2.38 3.10 3.76 0.73 0.74 1.26 30.94%
P/EPS 3.47 4.90 8.62 11.80 24.41 -20.08 -12.98 -
EY 28.80 20.39 11.61 8.47 4.10 -4.98 -7.70 -
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.45 0.50 0.52 0.47 0.43 6.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 20/08/21 10/05/21 23/02/21 25/11/20 21/08/20 -
Price 0.44 0.495 0.45 0.455 0.455 0.445 0.415 -
P/RPS 1.61 2.68 3.10 3.49 0.68 0.78 1.38 10.79%
P/EPS 2.97 5.52 8.62 10.96 22.66 -21.27 -14.18 -
EY 33.71 18.12 11.61 9.12 4.41 -4.70 -7.05 -
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.45 0.46 0.48 0.49 0.47 -10.16%

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