[OSKVI] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.83%
YoY- -515.38%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,680 7,660 16,342 7,831 9,332 32,582 39,303 -16.11%
PBT 18,126 -52,521 -126,631 -49,043 -7,730 42,154 57,352 -17.45%
Tax 4,296 5,455 4,528 -247 207 -4,587 -8,866 -
NP 22,422 -47,066 -122,103 -49,290 -7,523 37,567 48,486 -12.05%
-
NP to SH 20,575 -48,438 -123,934 -50,486 -8,204 37,567 48,486 -13.30%
-
Tax Rate -23.70% - - - - 10.88% 15.46% -
Total Cost -8,742 54,726 138,445 57,121 16,855 -4,985 -9,183 -0.81%
-
Net Worth 176,082 160,543 195,579 296,266 339,610 343,861 307,573 -8.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,891 - - - 11,262 22,502 37,506 -28.76%
Div Payout % 23.77% - - - 0.00% 59.90% 77.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,082 160,543 195,579 296,266 339,610 343,861 307,573 -8.86%
NOSH 195,647 195,784 153,999 146,666 150,270 150,157 150,036 4.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 163.90% -614.44% -747.17% -629.42% -80.62% 115.30% 123.36% -
ROE 11.68% -30.17% -63.37% -17.04% -2.42% 10.93% 15.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.99 3.91 10.61 5.34 6.21 21.70 26.20 -19.74%
EPS 10.52 -24.74 -80.48 -34.42 -5.46 25.02 32.32 -17.04%
DPS 2.50 0.00 0.00 0.00 7.50 15.00 25.00 -31.84%
NAPS 0.90 0.82 1.27 2.02 2.26 2.29 2.05 -12.80%
Adjusted Per Share Value based on latest NOSH - 146,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.92 3.88 8.27 3.96 4.72 16.49 19.89 -16.12%
EPS 10.41 -24.51 -62.72 -25.55 -4.15 19.01 24.54 -13.30%
DPS 2.48 0.00 0.00 0.00 5.70 11.39 18.98 -28.74%
NAPS 0.8911 0.8125 0.9898 1.4993 1.7187 1.7402 1.5566 -8.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.32 0.44 0.47 0.95 2.12 2.86 -
P/RPS 5.86 8.18 4.15 8.80 15.30 9.77 10.92 -9.84%
P/EPS 3.90 -1.29 -0.55 -1.37 -17.40 8.47 8.85 -12.75%
EY 25.65 -77.31 -182.90 -73.24 -5.75 11.80 11.30 14.62%
DY 6.10 0.00 0.00 0.00 7.89 7.08 8.74 -5.81%
P/NAPS 0.46 0.39 0.35 0.23 0.42 0.93 1.40 -16.91%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 14/11/11 03/11/10 16/11/09 21/11/08 19/11/07 29/11/06 -
Price 0.40 0.34 0.39 0.76 0.58 1.87 2.98 -
P/RPS 5.72 8.69 3.68 14.23 9.34 8.62 11.38 -10.82%
P/EPS 3.80 -1.37 -0.48 -2.21 -10.62 7.47 9.22 -13.72%
EY 26.29 -72.77 -206.35 -45.29 -9.41 13.38 10.84 15.89%
DY 6.25 0.00 0.00 0.00 12.93 8.02 8.39 -4.78%
P/NAPS 0.44 0.41 0.31 0.38 0.26 0.82 1.45 -18.01%

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