[OSKVI] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -347.52%
YoY- 56.49%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,177 18,346 5,958 904 7,480 2,994 2,302 71.73%
PBT 12,778 -12,794 2,888 -16,925 -3,192 29,231 9,012 26.23%
Tax -572 -456 967 1,959 268 729 1,340 -
NP 12,206 -13,250 3,855 -14,966 -2,924 29,960 10,352 11.62%
-
NP to SH 12,206 -13,250 3,629 -15,417 -3,445 29,628 9,809 15.70%
-
Tax Rate 4.48% - -33.48% - - -2.49% -14.87% -
Total Cost -7,029 31,596 2,103 15,870 10,404 -26,966 -8,050 -8.65%
-
Net Worth 179,960 166,358 180,469 176,082 197,696 201,564 179,782 0.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 4,891 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,960 166,358 180,469 176,082 197,696 201,564 179,782 0.06%
NOSH 195,608 195,716 196,162 195,647 195,738 195,693 206,646 -3.59%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 235.77% -72.22% 64.70% -1,655.53% -39.09% 1,000.67% 449.70% -
ROE 6.78% -7.96% 2.01% -8.76% -1.74% 14.70% 5.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.65 9.37 3.04 0.46 3.82 1.53 1.11 78.72%
EPS 6.24 -6.77 1.85 -7.88 -1.76 15.14 5.01 15.77%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.92 0.85 0.92 0.90 1.01 1.03 0.87 3.79%
Adjusted Per Share Value based on latest NOSH - 195,647
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.62 9.28 3.02 0.46 3.79 1.52 1.16 72.23%
EPS 6.18 -6.71 1.84 -7.80 -1.74 14.99 4.96 15.80%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.9107 0.8419 0.9133 0.8911 1.0005 1.0201 0.9098 0.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.365 0.34 0.38 0.41 0.39 0.41 0.31 -
P/RPS 13.79 3.63 12.51 88.73 10.21 26.80 27.83 -37.40%
P/EPS 5.85 -5.02 20.54 -5.20 -22.16 2.71 6.53 -7.07%
EY 17.10 -19.91 4.87 -19.22 -4.51 36.93 15.31 7.65%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.46 0.39 0.40 0.36 7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 15/05/13 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 -
Price 0.34 0.37 0.36 0.40 0.37 0.39 0.34 -
P/RPS 12.85 3.95 11.85 86.57 9.68 25.49 30.52 -43.85%
P/EPS 5.45 -5.47 19.46 -5.08 -21.02 2.58 7.16 -16.64%
EY 18.35 -18.30 5.14 -19.70 -4.76 38.82 13.96 20.01%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.39 0.44 0.37 0.38 0.39 -3.45%

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