[OSKVI] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 260.22%
YoY- 456.49%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 26,405 652 4,412 23,831 4,998 6,338 1,661 535.44%
PBT 28,473 3,674 7,222 30,273 8,243 9,282 9,554 107.50%
Tax -5,075 -27 447 -5,292 -1,308 -1,858 -408 439.33%
NP 23,398 3,647 7,669 24,981 6,935 7,424 9,146 87.37%
-
NP to SH 23,398 3,647 7,669 24,981 6,935 7,424 9,146 87.37%
-
Tax Rate 17.82% 0.73% -6.19% 17.48% 15.87% 20.02% 4.27% -
Total Cost 3,007 -2,995 -3,257 -1,150 -1,937 -1,086 -7,485 -
-
Net Worth 352,469 333,182 330,172 307,573 292,711 293,960 286,374 14.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,998 - 7,503 7,501 15,010 - 14,993 0.02%
Div Payout % 64.10% - 97.85% 30.03% 216.45% - 163.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 352,469 333,182 330,172 307,573 292,711 293,960 286,374 14.89%
NOSH 149,987 150,082 150,078 150,036 150,108 149,979 149,934 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 88.61% 559.36% 173.82% 104.83% 138.76% 117.13% 550.63% -
ROE 6.64% 1.09% 2.32% 8.12% 2.37% 2.53% 3.19% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.60 0.43 2.94 15.88 3.33 4.23 1.11 534.34%
EPS 15.60 2.43 5.11 16.65 4.62 4.95 6.10 87.33%
DPS 10.00 0.00 5.00 5.00 10.00 0.00 10.00 0.00%
NAPS 2.35 2.22 2.20 2.05 1.95 1.96 1.91 14.86%
Adjusted Per Share Value based on latest NOSH - 150,036
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.36 0.33 2.23 12.06 2.53 3.21 0.84 535.65%
EPS 11.84 1.85 3.88 12.64 3.51 3.76 4.63 87.32%
DPS 7.59 0.00 3.80 3.80 7.60 0.00 7.59 0.00%
NAPS 1.7838 1.6862 1.6709 1.5566 1.4814 1.4877 1.4493 14.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.43 2.45 2.80 2.86 1.90 2.01 2.12 -
P/RPS 13.80 563.96 95.24 18.01 57.06 47.56 191.37 -82.75%
P/EPS 15.58 100.82 54.79 17.18 41.13 40.61 34.75 -41.50%
EY 6.42 0.99 1.83 5.82 2.43 2.46 2.88 70.89%
DY 4.12 0.00 1.79 1.75 5.26 0.00 4.72 -8.68%
P/NAPS 1.03 1.10 1.27 1.40 0.97 1.03 1.11 -4.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 -
Price 2.02 2.44 2.73 2.98 2.99 1.89 2.00 -
P/RPS 11.47 561.66 92.86 18.76 89.80 44.72 180.54 -84.15%
P/EPS 12.95 100.41 53.42 17.90 64.72 38.18 32.79 -46.26%
EY 7.72 1.00 1.87 5.59 1.55 2.62 3.05 86.04%
DY 4.95 0.00 1.83 1.68 3.34 0.00 5.00 -0.66%
P/NAPS 0.86 1.10 1.24 1.45 1.53 0.96 1.05 -12.49%

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