[OSKVI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.32%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,907 53,124 102,426 45,835 17,336 7,578 14,581 22.73%
PBT 8,524 -3,529 -11,249 19,431 12,002 -29,467 -38,708 -
Tax -158 1,253 -2,451 -2,364 3,923 3,486 7,859 -
NP 8,366 -2,276 -13,700 17,067 15,925 -25,981 -30,849 -
-
NP to SH 8,366 -2,276 -13,700 17,067 14,395 -27,896 -32,223 -
-
Tax Rate 1.85% - - 12.17% -32.69% - - -
Total Cost 41,541 55,400 116,126 28,768 1,411 33,559 45,430 -1.47%
-
Net Worth 187,572 177,700 180,136 197,674 180,469 179,782 239,419 -3.98%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,948 - 3,917 - 4,891 - - -
Div Payout % 47.20% - 0.00% - 33.98% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 187,572 177,700 180,136 197,674 180,469 179,782 239,419 -3.98%
NOSH 197,596 197,596 195,800 195,717 196,162 206,646 190,015 0.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.76% -4.28% -13.38% 37.24% 91.86% -342.85% -211.57% -
ROE 4.46% -1.28% -7.61% 8.63% 7.98% -15.52% -13.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.28 26.91 52.31 23.42 8.84 3.67 7.67 21.96%
EPS 4.24 -1.15 -7.00 8.72 7.34 -13.50 -16.96 -
DPS 2.00 0.00 2.00 0.00 2.50 0.00 0.00 -
NAPS 0.95 0.90 0.92 1.01 0.92 0.87 1.26 -4.59%
Adjusted Per Share Value based on latest NOSH - 195,717
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.26 26.89 51.84 23.20 8.77 3.84 7.38 22.73%
EPS 4.23 -1.15 -6.93 8.64 7.29 -14.12 -16.31 -
DPS 2.00 0.00 1.98 0.00 2.48 0.00 0.00 -
NAPS 0.9493 0.8993 0.9116 1.0004 0.9133 0.9098 1.2117 -3.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.46 0.46 0.59 0.575 0.38 0.31 0.40 -
P/RPS 1.82 1.71 1.13 2.46 4.30 8.45 5.21 -16.06%
P/EPS 10.86 -39.91 -8.43 6.59 5.18 -2.30 -2.36 -
EY 9.21 -2.51 -11.86 15.17 19.31 -43.55 -42.40 -
DY 4.35 0.00 3.39 0.00 6.58 0.00 0.00 -
P/NAPS 0.48 0.51 0.64 0.57 0.41 0.36 0.32 6.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 18/02/16 11/02/15 17/02/14 05/02/13 21/02/12 16/02/11 -
Price 0.455 0.42 0.59 0.585 0.36 0.34 0.40 -
P/RPS 1.80 1.56 1.13 2.50 4.07 9.27 5.21 -16.21%
P/EPS 10.74 -36.44 -8.43 6.71 4.91 -2.52 -2.36 -
EY 9.31 -2.74 -11.86 14.91 20.38 -39.70 -42.40 -
DY 4.40 0.00 3.39 0.00 6.94 0.00 0.00 -
P/NAPS 0.48 0.47 0.64 0.58 0.39 0.39 0.32 6.98%

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