[OSKVI] YoY Annualized Quarter 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- -72.59%
YoY- 128.55%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,828 101,884 39,922 15,170 4,010 16,262 8,350 29.17%
PBT -21,878 9,517 37,284 12,152 -53,121 -16,978 -14,010 7.70%
Tax 1,496 -3,661 -1,976 3,941 4,677 10,637 -329 -
NP -20,382 5,856 35,308 16,093 -48,444 -6,341 -14,340 6.03%
-
NP to SH -20,382 5,856 35,308 14,354 -50,273 -8,173 -15,973 4.14%
-
Tax Rate - 38.47% 5.30% -32.43% - - - -
Total Cost 59,210 96,028 4,614 -922 52,454 22,603 22,690 17.32%
-
Net Worth 164,840 198,032 207,463 176,170 160,530 190,344 296,563 -9.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 5,228 - 6,524 - - - -
Div Payout % - 89.29% - 45.45% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 164,840 198,032 207,463 176,170 160,530 190,344 296,563 -9.32%
NOSH 196,238 196,071 195,720 195,745 195,768 149,877 146,813 4.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -52.49% 5.75% 88.44% 106.08% -1,207.88% -38.99% -171.72% -
ROE -12.37% 2.96% 17.02% 8.15% -31.32% -4.29% -5.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.79 51.96 20.40 7.75 2.05 10.85 5.69 23.07%
EPS -10.39 2.99 18.04 7.33 -25.68 -5.45 -10.88 -0.76%
DPS 0.00 2.67 0.00 3.33 0.00 0.00 0.00 -
NAPS 0.84 1.01 1.06 0.90 0.82 1.27 2.02 -13.59%
Adjusted Per Share Value based on latest NOSH - 195,647
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.65 51.56 20.20 7.68 2.03 8.23 4.23 29.15%
EPS -10.32 2.96 17.87 7.26 -25.44 -4.14 -8.08 4.16%
DPS 0.00 2.65 0.00 3.30 0.00 0.00 0.00 -
NAPS 0.8342 1.0022 1.0499 0.8916 0.8124 0.9633 1.5009 -9.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.49 0.665 0.435 0.41 0.32 0.44 0.47 -
P/RPS 2.48 1.28 2.13 5.29 15.62 4.06 8.26 -18.16%
P/EPS -4.72 22.27 2.41 5.59 -1.25 -8.07 -4.32 1.48%
EY -21.20 4.49 41.47 17.89 -80.25 -12.39 -23.15 -1.45%
DY 0.00 4.01 0.00 8.13 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.41 0.46 0.39 0.35 0.23 16.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 04/11/14 19/11/13 06/11/12 14/11/11 03/11/10 16/11/09 -
Price 0.49 0.60 0.535 0.40 0.34 0.39 0.76 -
P/RPS 2.48 1.15 2.62 5.16 16.60 3.59 13.36 -24.46%
P/EPS -4.72 20.09 2.97 5.45 -1.32 -7.15 -6.99 -6.33%
EY -21.20 4.98 33.72 18.33 -75.53 -13.98 -14.32 6.75%
DY 0.00 4.44 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.50 0.44 0.41 0.31 0.38 7.29%

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