[OSKVI] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.67%
YoY- -45.73%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 14,581 10,408 8,628 30,825 42,054 16,318 6,661 13.94%
PBT -26,778 -112,473 -41,890 30,557 55,020 23,101 5,716 -
Tax 11,288 -269 -9 -4,818 -8,011 -2,804 -90 -
NP -15,490 -112,742 -41,899 25,739 47,009 20,297 5,626 -
-
NP to SH -17,666 -114,424 -42,325 25,513 47,009 20,297 5,626 -
-
Tax Rate - - - 15.77% 14.56% 12.14% 1.57% -
Total Cost 30,071 123,150 50,527 5,086 -4,955 -3,979 1,035 75.28%
-
Net Worth 198,565 193,789 307,438 338,973 329,992 286,528 98,599 12.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 26,247 29,999 15,001 - -
Div Payout % - - - 102.88% 63.82% 73.91% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 198,565 193,789 307,438 338,973 329,992 286,528 98,599 12.36%
NOSH 190,015 146,810 149,241 149,988 149,996 150,014 579,999 -16.96%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -106.23% -1,083.22% -485.62% 83.50% 111.78% 124.38% 84.46% -
ROE -8.90% -59.05% -13.77% 7.53% 14.25% 7.08% 5.71% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.25 7.09 5.78 20.55 28.04 10.88 1.15 41.52%
EPS -11.21 -77.94 -28.36 17.01 31.34 13.53 0.97 -
DPS 0.00 0.00 0.00 17.50 20.00 10.00 0.00 -
NAPS 1.26 1.32 2.06 2.26 2.20 1.91 0.17 39.61%
Adjusted Per Share Value based on latest NOSH - 150,171
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.38 5.27 4.37 15.60 21.28 8.26 3.37 13.94%
EPS -8.94 -57.91 -21.42 12.91 23.79 10.27 2.85 -
DPS 0.00 0.00 0.00 13.28 15.18 7.59 0.00 -
NAPS 1.0049 0.9807 1.5559 1.7155 1.67 1.4501 0.499 12.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.40 0.67 0.73 1.70 2.80 2.12 1.75 -
P/RPS 4.32 9.45 12.63 8.27 9.99 19.49 152.38 -44.76%
P/EPS -3.57 -0.86 -2.57 9.99 8.93 15.67 180.41 -
EY -28.03 -116.33 -38.85 10.01 11.19 6.38 0.55 -
DY 0.00 0.00 0.00 10.29 7.14 4.72 0.00 -
P/NAPS 0.32 0.51 0.35 0.75 1.27 1.11 10.29 -43.90%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 22/02/10 18/02/09 19/02/08 16/02/07 21/02/06 15/02/05 -
Price 0.40 0.62 0.66 1.56 2.73 2.00 1.60 -
P/RPS 4.32 8.75 11.42 7.59 9.74 18.39 139.32 -43.93%
P/EPS -3.57 -0.80 -2.33 9.17 8.71 14.78 164.95 -
EY -28.03 -125.71 -42.97 10.90 11.48 6.77 0.61 -
DY 0.00 0.00 0.00 11.22 7.33 5.00 0.00 -
P/NAPS 0.32 0.47 0.32 0.69 1.24 1.05 9.41 -43.06%

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