[OSKVI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -126.65%
YoY- -170.35%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,342 15,729 14,729 10,408 7,831 7,928 8,322 56.74%
PBT -126,631 -129,243 -111,447 -112,473 -49,043 -45,881 -43,187 104.72%
Tax 4,528 3,018 -260 -269 -247 -99 -18 -
NP -122,103 -126,225 -111,707 -112,742 -49,290 -45,980 -43,205 99.76%
-
NP to SH -123,934 -127,927 -113,438 -114,424 -50,486 -46,818 -43,950 99.47%
-
Tax Rate - - - - - - - -
Total Cost 138,445 141,954 126,436 123,150 57,121 53,908 51,527 93.15%
-
Net Worth 195,579 186,518 196,428 193,789 296,266 300,270 303,685 -25.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 195,579 186,518 196,428 193,789 296,266 300,270 303,685 -25.40%
NOSH 153,999 146,865 146,588 146,809 146,666 146,473 146,708 3.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -747.17% -802.50% -758.42% -1,083.22% -629.42% -579.97% -519.17% -
ROE -63.37% -68.59% -57.75% -59.05% -17.04% -15.59% -14.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.61 10.71 10.05 7.09 5.34 5.41 5.67 51.79%
EPS -80.48 -87.11 -77.39 -77.94 -34.42 -31.96 -29.96 93.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.34 1.32 2.02 2.05 2.07 -27.77%
Adjusted Per Share Value based on latest NOSH - 146,809
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.27 7.96 7.45 5.27 3.96 4.01 4.21 56.78%
EPS -62.72 -64.74 -57.41 -57.91 -25.55 -23.69 -22.24 99.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9898 0.9439 0.9941 0.9807 1.4993 1.5196 1.5369 -25.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.59 0.67 0.47 0.68 0.56 -
P/RPS 4.15 4.39 5.87 9.45 8.80 12.56 9.87 -43.84%
P/EPS -0.55 -0.54 -0.76 -0.86 -1.37 -2.13 -1.87 -55.74%
EY -182.90 -185.33 -131.16 -116.33 -73.24 -47.01 -53.50 126.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.51 0.23 0.33 0.27 18.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 23/08/10 21/05/10 22/02/10 16/11/09 17/08/09 25/05/09 -
Price 0.39 0.46 0.50 0.62 0.76 0.63 0.69 -
P/RPS 3.68 4.30 4.98 8.75 14.23 11.64 12.16 -54.89%
P/EPS -0.48 -0.53 -0.65 -0.80 -2.21 -1.97 -2.30 -64.78%
EY -206.35 -189.36 -154.77 -125.71 -45.29 -50.74 -43.42 182.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.37 0.47 0.38 0.31 0.33 -4.07%

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