[OSKVI] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 38.08%
YoY- 113.24%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,523 30,442 32,582 57,775 36,368 42,054 39,303 -13.66%
PBT 23,834 30,557 42,154 69,642 49,412 55,020 57,352 -44.28%
Tax -4,794 -4,818 -4,587 -9,947 -6,180 -8,011 -8,866 -33.60%
NP 19,040 25,739 37,567 59,695 43,232 47,009 48,486 -46.34%
-
NP to SH 18,767 25,513 37,567 59,695 43,232 47,009 48,486 -46.85%
-
Tax Rate 20.11% 15.77% 10.88% 14.28% 12.51% 14.56% 15.46% -
Total Cost 12,483 4,703 -4,985 -1,920 -6,864 -4,955 -9,183 -
-
Net Worth 333,853 339,386 343,861 352,469 333,182 330,172 307,573 5.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 26,261 26,261 22,502 30,004 30,016 30,016 37,506 -21.13%
Div Payout % 139.93% 102.93% 59.90% 50.26% 69.43% 63.85% 77.35% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 333,853 339,386 343,861 352,469 333,182 330,172 307,573 5.61%
NOSH 149,710 150,171 150,157 149,987 150,082 150,078 150,036 -0.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 60.40% 84.55% 115.30% 103.32% 118.87% 111.78% 123.36% -
ROE 5.62% 7.52% 10.93% 16.94% 12.98% 14.24% 15.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.06 20.27 21.70 38.52 24.23 28.02 26.20 -13.53%
EPS 12.54 16.99 25.02 39.80 28.81 31.32 32.32 -46.77%
DPS 17.50 17.50 15.00 20.00 20.00 20.00 25.00 -21.14%
NAPS 2.23 2.26 2.29 2.35 2.22 2.20 2.05 5.76%
Adjusted Per Share Value based on latest NOSH - 149,987
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.95 15.41 16.49 29.24 18.41 21.28 19.89 -13.67%
EPS 9.50 12.91 19.01 30.21 21.88 23.79 24.54 -46.85%
DPS 13.29 13.29 11.39 15.18 15.19 15.19 18.98 -21.12%
NAPS 1.6896 1.7176 1.7402 1.7838 1.6862 1.6709 1.5566 5.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.58 1.70 2.12 2.43 2.45 2.80 2.86 -
P/RPS 7.50 8.39 9.77 6.31 10.11 9.99 10.92 -22.13%
P/EPS 12.60 10.01 8.47 6.11 8.51 8.94 8.85 26.52%
EY 7.93 9.99 11.80 16.38 11.76 11.19 11.30 -21.01%
DY 11.08 10.29 7.08 8.23 8.16 7.14 8.74 17.11%
P/NAPS 0.71 0.75 0.93 1.03 1.10 1.27 1.40 -36.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 19/02/08 19/11/07 21/08/07 22/05/07 16/02/07 29/11/06 -
Price 1.32 1.56 1.87 2.02 2.44 2.73 2.98 -
P/RPS 6.27 7.70 8.62 5.24 10.07 9.74 11.38 -32.76%
P/EPS 10.53 9.18 7.47 5.08 8.47 8.72 9.22 9.25%
EY 9.50 10.89 13.38 19.70 11.81 11.47 10.84 -8.41%
DY 13.26 11.22 8.02 9.90 8.20 7.33 8.39 35.64%
P/NAPS 0.59 0.69 0.82 0.86 1.10 1.24 1.45 -45.05%

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