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

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3607.21%
YoY- 142.48%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,385 32,688 17,336 13,680 12,851 7,337 7,578 152.60%
PBT -14,053 -30,023 12,002 18,126 -1,057 17,276 -29,467 -38.98%
Tax 1,898 2,738 3,923 4,296 3,434 4,655 3,486 -33.34%
NP -12,155 -27,285 15,925 22,422 2,377 21,931 -25,981 -39.76%
-
NP to SH -12,832 -28,483 14,395 20,575 555 20,216 -27,896 -40.43%
-
Tax Rate - - -32.69% -23.70% - -26.94% - -
Total Cost 42,540 59,973 1,411 -8,742 10,474 -14,594 33,559 17.14%
-
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 4,891 4,891 4,891 - - - -
Div Payout % 0.00% 0.00% 33.98% 23.77% - - - -
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 -40.00% -83.47% 91.86% 163.90% 18.50% 298.91% -342.85% -
ROE -7.13% -17.12% 7.98% 11.68% 0.28% 10.03% -15.52% -
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 15.53 16.70 8.84 6.99 6.57 3.75 3.67 161.84%
EPS -6.56 -14.55 7.34 10.52 0.28 10.33 -13.50 -38.21%
DPS 2.50 2.50 2.50 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 15.38 16.54 8.77 6.92 6.50 3.71 3.84 152.41%
EPS -6.49 -14.41 7.29 10.41 0.28 10.23 -14.12 -40.47%
DPS 2.48 2.48 2.48 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 2.35 2.04 4.30 5.86 5.94 10.94 8.45 -57.42%
P/EPS -5.56 -2.34 5.18 3.90 137.55 3.97 -2.30 80.21%
EY -17.97 -42.80 19.31 25.65 0.73 25.20 -43.55 -44.60%
DY 6.85 7.35 6.58 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 2.19 2.22 4.07 5.72 5.64 10.40 9.27 -61.81%
P/EPS -5.18 -2.54 4.91 3.80 130.49 3.78 -2.52 61.73%
EY -19.29 -39.33 20.38 26.29 0.77 26.49 -39.70 -38.22%
DY 7.35 6.76 6.94 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