[OSKVI] YoY Cumulative Quarter 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- -855.13%
YoY- -170.35%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 90,013 5,310 14,581 10,408 8,628 30,825 42,054 13.50%
PBT 12,002 -30,829 -26,778 -112,473 -41,890 30,557 55,020 -22.39%
Tax 3,923 4,848 11,288 -269 -9 -4,818 -8,011 -
NP 15,925 -25,981 -15,490 -112,742 -41,899 25,739 47,009 -16.49%
-
NP to SH 14,395 -27,896 -17,666 -114,424 -42,325 25,513 47,009 -17.88%
-
Tax Rate -32.69% - - - - 15.77% 14.56% -
Total Cost 74,088 31,291 30,071 123,150 50,527 5,086 -4,955 -
-
Net Worth 180,182 158,614 198,565 193,789 307,438 338,973 329,992 -9.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,896 - - - - 26,247 29,999 -26.05%
Div Payout % 34.01% - - - - 102.88% 63.82% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 180,182 158,614 198,565 193,789 307,438 338,973 329,992 -9.58%
NOSH 195,850 182,315 190,015 146,810 149,241 149,988 149,996 4.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.69% -489.28% -106.23% -1,083.22% -485.62% 83.50% 111.78% -
ROE 7.99% -17.59% -8.90% -59.05% -13.77% 7.53% 14.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.96 2.91 9.25 7.09 5.78 20.55 28.04 8.57%
EPS 7.35 -14.25 -11.21 -77.94 -28.36 17.01 31.34 -21.45%
DPS 2.50 0.00 0.00 0.00 0.00 17.50 20.00 -29.26%
NAPS 0.92 0.87 1.26 1.32 2.06 2.26 2.20 -13.51%
Adjusted Per Share Value based on latest NOSH - 146,809
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.55 2.69 7.38 5.27 4.37 15.60 21.28 13.51%
EPS 7.29 -14.12 -8.94 -57.91 -21.42 12.91 23.79 -17.87%
DPS 2.48 0.00 0.00 0.00 0.00 13.28 15.18 -26.04%
NAPS 0.9119 0.8027 1.0049 0.9807 1.5559 1.7155 1.67 -9.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.31 0.40 0.67 0.73 1.70 2.80 -
P/RPS 0.83 10.64 4.32 9.45 12.63 8.27 9.99 -33.91%
P/EPS 5.17 -2.03 -3.57 -0.86 -2.57 9.99 8.93 -8.69%
EY 19.34 -49.36 -28.03 -116.33 -38.85 10.01 11.19 9.53%
DY 6.58 0.00 0.00 0.00 0.00 10.29 7.14 -1.35%
P/NAPS 0.41 0.36 0.32 0.51 0.35 0.75 1.27 -17.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 21/02/12 16/02/11 22/02/10 18/02/09 19/02/08 16/02/07 -
Price 0.36 0.34 0.40 0.62 0.66 1.56 2.73 -
P/RPS 0.78 11.67 4.32 8.75 11.42 7.59 9.74 -34.32%
P/EPS 4.90 -2.22 -3.57 -0.80 -2.33 9.17 8.71 -9.13%
EY 20.42 -45.00 -28.03 -125.71 -42.97 10.90 11.48 10.06%
DY 6.94 0.00 0.00 0.00 0.00 11.22 7.33 -0.90%
P/NAPS 0.39 0.39 0.32 0.47 0.32 0.69 1.24 -17.51%

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