[OSKVI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 17.91%
YoY- -137.7%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,948 5,864 17,206 6,564 7,964 54,880 22,672 -1.30%
PBT 52,078 -7,466 -23,566 -13,890 -5,908 64,294 35,050 6.81%
Tax 1,994 4,822 13,226 -204 -24 -10,204 -6,332 -
NP 54,072 -2,644 -10,340 -14,094 -5,932 54,090 28,718 11.11%
-
NP to SH 52,366 -4,536 -11,798 -15,512 -6,526 54,090 28,718 10.52%
-
Tax Rate -3.83% - - - - 15.87% 18.07% -
Total Cost -33,124 8,508 27,546 20,658 13,896 790 -6,046 32.73%
-
Net Worth 197,644 195,517 189,664 301,132 326,299 352,499 292,581 -6.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 29,999 30,008 -
Div Payout % - - - - - 55.46% 104.49% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 197,644 195,517 189,664 301,132 326,299 352,499 292,581 -6.32%
NOSH 195,687 195,517 149,341 146,893 149,678 149,999 150,041 4.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 258.12% -45.09% -60.10% -214.72% -74.49% 98.56% 126.67% -
ROE 26.50% -2.32% -6.22% -5.15% -2.00% 15.34% 9.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.70 3.00 11.52 4.47 5.32 36.59 15.11 -5.58%
EPS 26.76 -2.32 -7.90 -10.56 -4.36 36.06 19.14 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
NAPS 1.01 1.00 1.27 2.05 2.18 2.35 1.95 -10.37%
Adjusted Per Share Value based on latest NOSH - 146,473
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.60 2.97 8.71 3.32 4.03 27.77 11.47 -1.30%
EPS 26.50 -2.30 -5.97 -7.85 -3.30 27.37 14.53 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 15.18 15.19 -
NAPS 1.0002 0.9895 0.9599 1.524 1.6513 1.7839 1.4807 -6.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.39 0.34 0.47 0.68 1.18 2.43 1.90 -
P/RPS 3.64 11.34 4.08 15.22 22.18 6.64 12.57 -18.64%
P/EPS 1.46 -14.66 -5.95 -6.44 -27.06 6.74 9.93 -27.32%
EY 68.62 -6.82 -16.81 -15.53 -3.69 14.84 10.07 37.65%
DY 0.00 0.00 0.00 0.00 0.00 8.23 10.53 -
P/NAPS 0.39 0.34 0.37 0.33 0.54 1.03 0.97 -14.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 08/08/11 23/08/10 17/08/09 25/08/08 21/08/07 28/08/06 -
Price 0.37 0.30 0.46 0.63 1.20 2.02 2.99 -
P/RPS 3.46 10.00 3.99 14.10 22.55 5.52 19.79 -25.20%
P/EPS 1.38 -12.93 -5.82 -5.97 -27.52 5.60 15.62 -33.23%
EY 72.32 -7.73 -17.17 -16.76 -3.63 17.85 6.40 49.74%
DY 0.00 0.00 0.00 0.00 0.00 9.90 6.69 -
P/NAPS 0.37 0.30 0.36 0.31 0.55 0.86 1.53 -21.05%

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