[OSKVI] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -45.76%
YoY- 58.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 51,286 32,688 7,337 12,068 14,729 8,322 31,523 8.44%
PBT 41,642 -30,023 17,276 -52,900 -111,447 -43,187 23,834 9.74%
Tax -2,765 2,738 4,655 7,422 -260 -18 -4,794 -8.76%
NP 38,877 -27,285 21,931 -45,478 -111,707 -43,205 19,040 12.62%
-
NP to SH 38,877 -28,483 20,216 -46,969 -113,438 -43,950 18,767 12.89%
-
Tax Rate 6.64% - -26.94% - - - 20.11% -
Total Cost 12,409 59,973 -14,594 57,546 126,436 51,527 12,483 -0.09%
-
Net Worth 205,675 166,358 201,564 180,140 196,428 303,685 333,853 -7.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,917 4,891 - - - - 26,261 -27.16%
Div Payout % 10.08% 0.00% - - - - 139.93% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 205,675 166,358 201,564 180,140 196,428 303,685 333,853 -7.75%
NOSH 195,881 195,716 195,693 195,805 146,588 146,708 149,710 4.57%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 75.80% -83.47% 298.91% -376.85% -758.42% -519.17% 60.40% -
ROE 18.90% -17.12% 10.03% -26.07% -57.75% -14.47% 5.62% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 26.18 16.70 3.75 6.16 10.05 5.67 21.06 3.69%
EPS 19.85 -14.55 10.33 -23.99 -77.39 -29.96 12.54 7.95%
DPS 2.00 2.50 0.00 0.00 0.00 0.00 17.50 -30.32%
NAPS 1.05 0.85 1.03 0.92 1.34 2.07 2.23 -11.79%
Adjusted Per Share Value based on latest NOSH - 195,805
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 25.95 16.54 3.71 6.11 7.45 4.21 15.95 8.44%
EPS 19.67 -14.41 10.23 -23.77 -57.41 -22.24 9.50 12.89%
DPS 1.98 2.48 0.00 0.00 0.00 0.00 13.29 -27.17%
NAPS 1.0409 0.8419 1.0201 0.9117 0.9941 1.5369 1.6896 -7.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.34 0.41 0.36 0.59 0.56 1.58 -
P/RPS 2.25 2.04 10.94 5.84 5.87 9.87 7.50 -18.17%
P/EPS 2.97 -2.34 3.97 -1.50 -0.76 -1.87 12.60 -21.39%
EY 33.64 -42.80 25.20 -66.63 -131.16 -53.50 7.93 27.21%
DY 3.39 7.35 0.00 0.00 0.00 0.00 11.08 -17.90%
P/NAPS 0.56 0.40 0.40 0.39 0.44 0.27 0.71 -3.87%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 15/05/13 21/05/12 30/05/11 21/05/10 25/05/09 27/05/08 -
Price 0.605 0.37 0.39 0.35 0.50 0.69 1.32 -
P/RPS 2.31 2.22 10.40 5.68 4.98 12.16 6.27 -15.32%
P/EPS 3.05 -2.54 3.78 -1.46 -0.65 -2.30 10.53 -18.65%
EY 32.81 -39.33 26.49 -68.54 -154.77 -43.42 9.50 22.93%
DY 3.31 6.76 0.00 0.00 0.00 0.00 13.26 -20.64%
P/NAPS 0.58 0.44 0.38 0.38 0.37 0.33 0.59 -0.28%

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