[OSKVI] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.32%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,306 65,862 51,286 45,835 35,900 30,385 32,688 99.65%
PBT -1,394 15,037 41,642 19,431 30,851 -14,053 -30,023 -87.05%
Tax -3,628 -2,243 -2,765 -2,364 -515 1,898 2,738 -
NP -5,022 12,794 38,877 17,067 30,336 -12,155 -27,285 -67.60%
-
NP to SH -5,022 12,794 38,877 17,067 30,110 -12,832 -28,483 -68.52%
-
Tax Rate - 14.92% 6.64% 12.17% 1.67% - - -
Total Cost 97,328 53,068 12,409 28,768 5,564 42,540 59,973 38.05%
-
Net Worth 197,703 187,897 205,675 197,674 207,514 179,960 166,358 12.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,917 3,917 3,917 - - 4,891 4,891 -13.74%
Div Payout % 0.00% 30.62% 10.08% - - 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 197,703 187,897 205,675 197,674 207,514 179,960 166,358 12.18%
NOSH 195,745 195,726 195,881 195,717 195,768 195,608 195,716 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -5.44% 19.43% 75.80% 37.24% 84.50% -40.00% -83.47% -
ROE -2.54% 6.81% 18.90% 8.63% 14.51% -7.13% -17.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.16 33.65 26.18 23.42 18.34 15.53 16.70 99.66%
EPS -2.57 6.54 19.85 8.72 15.38 -6.56 -14.55 -68.48%
DPS 2.00 2.00 2.00 0.00 0.00 2.50 2.50 -13.81%
NAPS 1.01 0.96 1.05 1.01 1.06 0.92 0.85 12.17%
Adjusted Per Share Value based on latest NOSH - 195,717
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.71 33.33 25.95 23.20 18.17 15.38 16.54 99.66%
EPS -2.54 6.47 19.67 8.64 15.24 -6.49 -14.41 -68.52%
DPS 1.98 1.98 1.98 0.00 0.00 2.48 2.48 -13.92%
NAPS 1.0005 0.9509 1.0409 1.0004 1.0502 0.9107 0.8419 12.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.665 0.575 0.59 0.575 0.435 0.365 0.34 -
P/RPS 1.41 1.71 2.25 2.46 2.37 2.35 2.04 -21.80%
P/EPS -25.92 8.80 2.97 6.59 2.83 -5.56 -2.34 396.18%
EY -3.86 11.37 33.64 15.17 35.36 -17.97 -42.80 -79.85%
DY 3.01 3.48 3.39 0.00 0.00 6.85 7.35 -44.82%
P/NAPS 0.66 0.60 0.56 0.57 0.41 0.40 0.40 39.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 04/11/14 14/08/14 23/05/14 17/02/14 19/11/13 26/08/13 15/05/13 -
Price 0.60 0.60 0.605 0.585 0.535 0.34 0.37 -
P/RPS 1.27 1.78 2.31 2.50 2.92 2.19 2.22 -31.06%
P/EPS -23.39 9.18 3.05 6.71 3.48 -5.18 -2.54 338.74%
EY -4.28 10.89 32.81 14.91 28.75 -19.29 -39.33 -77.17%
DY 3.33 3.33 3.31 0.00 0.00 7.35 6.76 -37.59%
P/NAPS 0.59 0.63 0.58 0.58 0.50 0.37 0.44 21.57%

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