[OSKVI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.29%
YoY- 3121.57%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,825 15,964 16,318 18,115 13,100 10,963 4,271 169.55%
PBT 32,574 26,086 23,102 16,729 11,777 10,022 3,724 326.21%
Tax -4,580 -4,662 -2,804 -2,393 -1,485 -95 -95 1234.06%
NP 27,994 21,424 20,298 14,336 10,292 9,927 3,629 291.87%
-
NP to SH 27,994 21,424 20,298 14,336 10,292 9,927 3,629 291.87%
-
Tax Rate 14.06% 17.87% 12.14% 14.30% 12.61% 0.95% 2.55% -
Total Cost -9,169 -5,460 -3,980 3,779 2,808 1,036 642 -
-
Net Worth 292,711 293,960 286,374 269,339 328,500 0 98,414 107.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 30,004 14,993 14,993 - - - - -
Div Payout % 107.18% 69.98% 73.87% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 292,711 293,960 286,374 269,339 328,500 0 98,414 107.23%
NOSH 150,108 149,979 149,934 1,496,333 1,825,000 1,499,523 578,909 -59.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 148.71% 134.20% 124.39% 79.14% 78.56% 90.55% 84.97% -
ROE 9.56% 7.29% 7.09% 5.32% 3.13% 0.00% 3.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.54 10.64 10.88 1.21 0.72 0.73 0.74 563.17%
EPS 18.65 14.28 13.54 0.96 0.56 0.66 0.63 862.91%
DPS 19.99 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.96 1.91 0.18 0.18 0.00 0.17 410.89%
Adjusted Per Share Value based on latest NOSH - 1,496,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.53 8.08 8.26 9.17 6.63 5.55 2.16 169.73%
EPS 14.17 10.84 10.27 7.26 5.21 5.02 1.84 291.43%
DPS 15.18 7.59 7.59 0.00 0.00 0.00 0.00 -
NAPS 1.4814 1.4877 1.4493 1.3631 1.6625 0.00 0.4981 107.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.90 2.01 2.12 0.16 1.35 1.30 1.75 -
P/RPS 15.15 18.88 19.48 13.22 188.07 177.81 237.20 -84.10%
P/EPS 10.19 14.07 15.66 16.70 239.38 196.37 279.17 -89.06%
EY 9.82 7.11 6.39 5.99 0.42 0.51 0.36 811.66%
DY 10.52 4.97 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.11 0.89 7.50 0.00 10.29 -79.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 - - -
Price 2.99 1.89 2.00 1.20 1.30 0.00 0.00 -
P/RPS 23.84 17.76 18.38 99.12 181.11 0.00 0.00 -
P/EPS 16.03 13.23 14.77 125.25 230.52 0.00 0.00 -
EY 6.24 7.56 6.77 0.80 0.43 0.00 0.00 -
DY 6.69 5.29 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.96 1.05 6.67 7.22 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