[OSKVI] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.71%
YoY- 151.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 66,247 102,426 45,835 90,013 5,310 14,581 10,408 36.11%
PBT -3,529 -11,249 19,431 12,002 -30,829 -26,778 -112,473 -43.82%
Tax 1,253 -2,451 -2,364 3,923 4,848 11,288 -269 -
NP -2,276 -13,700 17,067 15,925 -25,981 -15,490 -112,742 -47.80%
-
NP to SH -2,276 -13,700 17,067 14,395 -27,896 -17,666 -114,424 -47.93%
-
Tax Rate - - 12.17% -32.69% - - - -
Total Cost 68,523 116,126 28,768 74,088 31,291 30,071 123,150 -9.30%
-
Net Worth 177,700 180,057 197,679 180,182 158,614 198,565 193,789 -1.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,914 - 4,896 - - - -
Div Payout % - 0.00% - 34.01% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 177,700 180,057 197,679 180,182 158,614 198,565 193,789 -1.43%
NOSH 197,596 195,714 195,722 195,850 182,315 190,015 146,810 5.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.44% -13.38% 37.24% 17.69% -489.28% -106.23% -1,083.22% -
ROE -1.28% -7.61% 8.63% 7.99% -17.59% -8.90% -59.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.55 52.33 23.42 45.96 2.91 9.25 7.09 29.55%
EPS -1.16 -7.00 8.72 7.35 -14.25 -11.21 -77.94 -50.38%
DPS 0.00 2.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.90 0.92 1.01 0.92 0.87 1.26 1.32 -6.18%
Adjusted Per Share Value based on latest NOSH - 196,162
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.53 51.84 23.20 45.55 2.69 7.38 5.27 36.10%
EPS -1.15 -6.93 8.64 7.29 -14.12 -8.94 -57.91 -47.94%
DPS 0.00 1.98 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.8993 0.9112 1.0004 0.9119 0.8027 1.0049 0.9807 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.46 0.59 0.575 0.38 0.31 0.40 0.67 -
P/RPS 1.37 1.13 2.46 0.83 10.64 4.32 9.45 -27.50%
P/EPS -39.91 -8.43 6.59 5.17 -2.03 -3.57 -0.86 89.51%
EY -2.51 -11.86 15.17 19.34 -49.36 -28.03 -116.33 -47.22%
DY 0.00 3.39 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.57 0.41 0.36 0.32 0.51 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 11/02/15 17/02/14 05/02/13 21/02/12 16/02/11 22/02/10 -
Price 0.42 0.59 0.585 0.36 0.34 0.40 0.62 -
P/RPS 1.25 1.13 2.50 0.78 11.67 4.32 8.75 -27.68%
P/EPS -36.44 -8.43 6.71 4.90 -2.22 -3.57 -0.80 88.92%
EY -2.74 -11.86 14.91 20.42 -45.00 -28.03 -125.71 -47.13%
DY 0.00 3.39 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.58 0.39 0.39 0.32 0.47 0.00%

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