[OSKVI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 334.65%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,862 51,286 45,835 35,900 30,385 32,688 17,336 144.07%
PBT 15,037 41,642 19,431 30,851 -14,053 -30,023 12,002 16.26%
Tax -2,243 -2,765 -2,364 -515 1,898 2,738 3,923 -
NP 12,794 38,877 17,067 30,336 -12,155 -27,285 15,925 -13.61%
-
NP to SH 12,794 38,877 17,067 30,110 -12,832 -28,483 14,395 -7.57%
-
Tax Rate 14.92% 6.64% 12.17% 1.67% - - -32.69% -
Total Cost 53,068 12,409 28,768 5,564 42,540 59,973 1,411 1030.02%
-
Net Worth 187,897 205,675 197,674 207,514 179,960 166,358 180,469 2.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,917 3,917 - - 4,891 4,891 4,891 -13.79%
Div Payout % 30.62% 10.08% - - 0.00% 0.00% 33.98% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 187,897 205,675 197,674 207,514 179,960 166,358 180,469 2.73%
NOSH 195,726 195,881 195,717 195,768 195,608 195,716 196,162 -0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.43% 75.80% 37.24% 84.50% -40.00% -83.47% 91.86% -
ROE 6.81% 18.90% 8.63% 14.51% -7.13% -17.12% 7.98% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.65 26.18 23.42 18.34 15.53 16.70 8.84 144.39%
EPS 6.54 19.85 8.72 15.38 -6.56 -14.55 7.34 -7.42%
DPS 2.00 2.00 0.00 0.00 2.50 2.50 2.50 -13.85%
NAPS 0.96 1.05 1.01 1.06 0.92 0.85 0.92 2.88%
Adjusted Per Share Value based on latest NOSH - 195,768
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.33 25.95 23.20 18.17 15.38 16.54 8.77 144.12%
EPS 6.47 19.67 8.64 15.24 -6.49 -14.41 7.29 -7.66%
DPS 1.98 1.98 0.00 0.00 2.48 2.48 2.48 -13.97%
NAPS 0.9509 1.0409 1.0004 1.0502 0.9107 0.8419 0.9133 2.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.575 0.59 0.575 0.435 0.365 0.34 0.38 -
P/RPS 1.71 2.25 2.46 2.37 2.35 2.04 4.30 -46.01%
P/EPS 8.80 2.97 6.59 2.83 -5.56 -2.34 5.18 42.51%
EY 11.37 33.64 15.17 35.36 -17.97 -42.80 19.31 -29.81%
DY 3.48 3.39 0.00 0.00 6.85 7.35 6.58 -34.67%
P/NAPS 0.60 0.56 0.57 0.41 0.40 0.40 0.41 28.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 15/05/13 05/02/13 -
Price 0.60 0.605 0.585 0.535 0.34 0.37 0.36 -
P/RPS 1.78 2.31 2.50 2.92 2.19 2.22 4.07 -42.47%
P/EPS 9.18 3.05 6.71 3.48 -5.18 -2.54 4.91 51.93%
EY 10.89 32.81 14.91 28.75 -19.29 -39.33 20.38 -34.22%
DY 3.33 3.31 0.00 0.00 7.35 6.76 6.94 -38.79%
P/NAPS 0.63 0.58 0.58 0.50 0.37 0.44 0.39 37.79%

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