[OSKVI] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,964 16,318 18,115 13,100 10,963 4,271 813 629.15%
PBT 26,086 23,102 16,729 11,777 10,022 3,724 543 1224.63%
Tax -4,662 -2,804 -2,393 -1,485 -95 -95 -98 1215.99%
NP 21,424 20,298 14,336 10,292 9,927 3,629 445 1226.53%
-
NP to SH 21,424 20,298 14,336 10,292 9,927 3,629 445 1226.53%
-
Tax Rate 17.87% 12.14% 14.30% 12.61% 0.95% 2.55% 18.05% -
Total Cost -5,460 -3,980 3,779 2,808 1,036 642 368 -
-
Net Worth 293,960 286,374 269,339 328,500 0 98,414 54,035 209.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 14,993 14,993 - - - - - -
Div Payout % 69.98% 73.87% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 293,960 286,374 269,339 328,500 0 98,414 54,035 209.63%
NOSH 149,979 149,934 1,496,333 1,825,000 1,499,523 578,909 317,857 -39.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 134.20% 124.39% 79.14% 78.56% 90.55% 84.97% 54.74% -
ROE 7.29% 7.09% 5.32% 3.13% 0.00% 3.69% 0.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.64 10.88 1.21 0.72 0.73 0.74 0.26 1090.22%
EPS 14.28 13.54 0.96 0.56 0.66 0.63 0.14 2089.22%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.91 0.18 0.18 0.00 0.17 0.17 411.11%
Adjusted Per Share Value based on latest NOSH - 1,825,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.08 8.26 9.17 6.63 5.55 2.16 0.41 630.92%
EPS 10.84 10.27 7.26 5.21 5.02 1.84 0.23 1207.83%
DPS 7.59 7.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4877 1.4493 1.3631 1.6625 0.00 0.4981 0.2735 209.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.01 2.12 0.16 1.35 1.30 1.75 2.00 -
P/RPS 18.88 19.48 13.22 188.07 177.81 237.20 781.94 -91.66%
P/EPS 14.07 15.66 16.70 239.38 196.37 279.17 1,428.57 -95.41%
EY 7.11 6.39 5.99 0.42 0.51 0.36 0.07 2083.08%
DY 4.97 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 0.89 7.50 0.00 10.29 11.76 -80.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 21/02/06 16/11/05 10/08/05 - - - -
Price 1.89 2.00 1.20 1.30 0.00 0.00 0.00 -
P/RPS 17.76 18.38 99.12 181.11 0.00 0.00 0.00 -
P/EPS 13.23 14.77 125.25 230.52 0.00 0.00 0.00 -
EY 7.56 6.77 0.80 0.43 0.00 0.00 0.00 -
DY 5.29 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 6.67 7.22 0.00 0.00 0.00 -

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