[OSKVI] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 202.05%
YoY- 260.29%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,958 904 7,480 2,994 2,302 75 1,966 108.71%
PBT 2,888 -16,925 -3,192 29,231 9,012 -36,108 15,141 -66.69%
Tax 967 1,959 268 729 1,340 1,097 1,489 -24.90%
NP 3,855 -14,966 -2,924 29,960 10,352 -35,011 16,630 -62.09%
-
NP to SH 3,629 -15,417 -3,445 29,628 9,809 -35,437 16,216 -62.97%
-
Tax Rate -33.48% - - -2.49% -14.87% - -9.83% -
Total Cost 2,103 15,870 10,404 -26,966 -8,050 35,086 -14,664 -
-
Net Worth 180,469 176,082 197,696 201,564 179,782 160,543 195,845 -5.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 4,891 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 180,469 176,082 197,696 201,564 179,782 160,543 195,845 -5.28%
NOSH 196,162 195,647 195,738 195,693 206,646 195,784 195,845 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 64.70% -1,655.53% -39.09% 1,000.67% 449.70% -46,681.33% 845.88% -
ROE 2.01% -8.76% -1.74% 14.70% 5.46% -22.07% 8.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.04 0.46 3.82 1.53 1.11 0.04 1.00 109.14%
EPS 1.85 -7.88 -1.76 15.14 5.01 -18.10 8.28 -63.01%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 1.01 1.03 0.87 0.82 1.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 195,693
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.02 0.46 3.79 1.52 1.16 0.04 0.99 109.62%
EPS 1.84 -7.80 -1.74 14.99 4.96 -17.93 8.21 -62.93%
DPS 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9133 0.8911 1.0005 1.0201 0.9098 0.8125 0.9911 -5.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.41 0.39 0.41 0.31 0.32 0.34 -
P/RPS 12.51 88.73 10.21 26.80 27.83 835.35 33.87 -48.36%
P/EPS 20.54 -5.20 -22.16 2.71 6.53 -1.77 4.11 190.88%
EY 4.87 -19.22 -4.51 36.93 15.31 -56.56 24.35 -65.63%
DY 0.00 6.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.39 0.40 0.36 0.39 0.34 13.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 06/11/12 08/08/12 21/05/12 21/02/12 14/11/11 08/08/11 -
Price 0.36 0.40 0.37 0.39 0.34 0.34 0.30 -
P/RPS 11.85 86.57 9.68 25.49 30.52 887.56 29.88 -45.86%
P/EPS 19.46 -5.08 -21.02 2.58 7.16 -1.88 3.62 205.31%
EY 5.14 -19.70 -4.76 38.82 13.96 -53.24 27.60 -67.22%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.37 0.38 0.39 0.41 0.30 19.01%

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