[OSKVI] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 334.65%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,356 42,011 92,306 35,900 13,680 7,660 16,342 25.63%
PBT 15,887 -34,796 -1,394 30,851 18,126 -52,521 -126,631 -
Tax 180 1,417 -3,628 -515 4,296 5,455 4,528 -41.55%
NP 16,067 -33,379 -5,022 30,336 22,422 -47,066 -122,103 -
-
NP to SH 16,067 -33,379 -5,022 30,110 20,575 -48,438 -123,934 -
-
Tax Rate -1.13% - - 1.67% -23.70% - - -
Total Cost 48,289 75,390 97,328 5,564 -8,742 54,726 138,445 -16.08%
-
Net Worth 181,649 164,776 197,703 207,514 176,082 160,543 195,579 -1.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 3,917 - 4,891 - - -
Div Payout % - - 0.00% - 23.77% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 181,649 164,776 197,703 207,514 176,082 160,543 195,579 -1.22%
NOSH 197,596 196,162 195,745 195,768 195,647 195,784 153,999 4.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.97% -79.45% -5.44% 84.50% 163.90% -614.44% -747.17% -
ROE 8.85% -20.26% -2.54% 14.51% 11.68% -30.17% -63.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.59 21.42 47.16 18.34 6.99 3.91 10.61 20.54%
EPS 8.14 -17.02 -2.57 15.38 10.52 -24.74 -80.48 -
DPS 0.00 0.00 2.00 0.00 2.50 0.00 0.00 -
NAPS 0.92 0.84 1.01 1.06 0.90 0.82 1.27 -5.22%
Adjusted Per Share Value based on latest NOSH - 195,768
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.57 21.26 46.71 18.17 6.92 3.88 8.27 25.64%
EPS 8.13 -16.89 -2.54 15.24 10.41 -24.51 -62.72 -
DPS 0.00 0.00 1.98 0.00 2.48 0.00 0.00 -
NAPS 0.9193 0.8339 1.0005 1.0502 0.8911 0.8125 0.9898 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.425 0.49 0.665 0.435 0.41 0.32 0.44 -
P/RPS 1.30 2.29 1.41 2.37 5.86 8.18 4.15 -17.57%
P/EPS 5.22 -2.88 -25.92 2.83 3.90 -1.29 -0.55 -
EY 19.15 -34.73 -3.86 35.36 25.65 -77.31 -182.90 -
DY 0.00 0.00 3.01 0.00 6.10 0.00 0.00 -
P/NAPS 0.46 0.58 0.66 0.41 0.46 0.39 0.35 4.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 16/11/15 04/11/14 19/11/13 06/11/12 14/11/11 03/11/10 -
Price 0.405 0.49 0.60 0.535 0.40 0.34 0.39 -
P/RPS 1.24 2.29 1.27 2.92 5.72 8.69 3.68 -16.56%
P/EPS 4.98 -2.88 -23.39 3.48 3.80 -1.37 -0.48 -
EY 20.09 -34.73 -4.28 28.75 26.29 -72.77 -206.35 -
DY 0.00 0.00 3.33 0.00 6.25 0.00 0.00 -
P/NAPS 0.44 0.58 0.59 0.50 0.44 0.41 0.31 6.00%

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