[OSKVI] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.05%
YoY- 131.59%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 10,408 8,628 30,442 42,054 16,318 4,271 19.48%
PBT -112,473 -41,890 30,557 55,020 23,102 3,724 -
Tax -269 -9 -4,818 -8,011 -2,804 -95 23.12%
NP -112,742 -41,899 25,739 47,009 20,298 3,629 -
-
NP to SH -114,424 -42,325 25,513 47,009 20,298 3,629 -
-
Tax Rate - - 15.77% 14.56% 12.14% 2.55% -
Total Cost 123,150 50,527 4,703 -4,955 -3,980 642 185.97%
-
Net Worth 193,789 302,872 339,386 330,172 286,374 98,414 14.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 26,261 30,016 14,993 - -
Div Payout % - - 102.93% 63.85% 73.87% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 193,789 302,872 339,386 330,172 286,374 98,414 14.50%
NOSH 146,809 147,025 150,171 150,078 149,934 578,909 -23.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -1,083.22% -485.62% 84.55% 111.78% 124.39% 84.97% -
ROE -59.05% -13.97% 7.52% 14.24% 7.09% 3.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.09 5.87 20.27 28.02 10.88 0.74 57.09%
EPS -77.94 -28.79 16.99 31.32 13.54 0.63 -
DPS 0.00 0.00 17.50 20.00 10.00 0.00 -
NAPS 1.32 2.06 2.26 2.20 1.91 0.17 50.63%
Adjusted Per Share Value based on latest NOSH - 150,078
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.27 4.37 15.41 21.28 8.26 2.16 19.51%
EPS -57.91 -21.42 12.91 23.79 10.27 1.84 -
DPS 0.00 0.00 13.29 15.19 7.59 0.00 -
NAPS 0.9807 1.5328 1.7176 1.6709 1.4493 0.4981 14.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.67 0.73 1.70 2.80 2.12 1.75 -
P/RPS 9.45 12.44 8.39 9.99 19.48 237.20 -47.49%
P/EPS -0.86 -2.54 10.01 8.94 15.66 279.17 -
EY -116.33 -39.43 9.99 11.19 6.39 0.36 -
DY 0.00 0.00 10.29 7.14 4.72 0.00 -
P/NAPS 0.51 0.35 0.75 1.27 1.11 10.29 -45.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/10 18/02/09 19/02/08 16/02/07 21/02/06 - -
Price 0.62 0.66 1.56 2.73 2.00 0.00 -
P/RPS 8.75 11.25 7.70 9.74 18.38 0.00 -
P/EPS -0.80 -2.29 9.18 8.72 14.77 0.00 -
EY -125.71 -43.62 10.89 11.47 6.77 0.00 -
DY 0.00 0.00 11.22 7.33 5.00 0.00 -
P/NAPS 0.47 0.32 0.69 1.24 1.05 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