[OSKVI] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 172.47%
YoY- 143.04%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 82,573 51,286 32,688 7,337 12,068 14,729 8,322 46.56%
PBT -16,981 41,642 -30,023 17,276 -52,900 -111,447 -43,187 -14.40%
Tax -2,414 -2,765 2,738 4,655 7,422 -260 -18 126.15%
NP -19,395 38,877 -27,285 21,931 -45,478 -111,707 -43,205 -12.49%
-
NP to SH -19,395 38,877 -28,483 20,216 -46,969 -113,438 -43,950 -12.73%
-
Tax Rate - 6.64% - -26.94% - - - -
Total Cost 101,968 12,409 59,973 -14,594 57,546 126,436 51,527 12.04%
-
Net Worth 182,496 205,675 166,358 201,564 180,140 196,428 303,685 -8.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 3,917 4,891 - - - - -
Div Payout % - 10.08% 0.00% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 182,496 205,675 166,358 201,564 180,140 196,428 303,685 -8.13%
NOSH 196,232 195,881 195,716 195,693 195,805 146,588 146,708 4.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -23.49% 75.80% -83.47% 298.91% -376.85% -758.42% -519.17% -
ROE -10.63% 18.90% -17.12% 10.03% -26.07% -57.75% -14.47% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.08 26.18 16.70 3.75 6.16 10.05 5.67 39.64%
EPS -9.88 19.85 -14.55 10.33 -23.99 -77.39 -29.96 -16.87%
DPS 0.00 2.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.05 0.85 1.03 0.92 1.34 2.07 -12.47%
Adjusted Per Share Value based on latest NOSH - 195,693
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.79 25.95 16.54 3.71 6.11 7.45 4.21 46.57%
EPS -9.82 19.67 -14.41 10.23 -23.77 -57.41 -22.24 -12.73%
DPS 0.00 1.98 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.9236 1.0409 0.8419 1.0201 0.9117 0.9941 1.5369 -8.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.565 0.59 0.34 0.41 0.36 0.59 0.56 -
P/RPS 1.34 2.25 2.04 10.94 5.84 5.87 9.87 -28.29%
P/EPS -5.72 2.97 -2.34 3.97 -1.50 -0.76 -1.87 20.47%
EY -17.49 33.64 -42.80 25.20 -66.63 -131.16 -53.50 -16.99%
DY 0.00 3.39 7.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.40 0.40 0.39 0.44 0.27 14.54%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 23/05/14 15/05/13 21/05/12 30/05/11 21/05/10 25/05/09 -
Price 0.50 0.605 0.37 0.39 0.35 0.50 0.69 -
P/RPS 1.19 2.31 2.22 10.40 5.68 4.98 12.16 -32.10%
P/EPS -5.06 3.05 -2.54 3.78 -1.46 -0.65 -2.30 14.03%
EY -19.77 32.81 -39.33 26.49 -68.54 -154.77 -43.42 -12.28%
DY 0.00 3.31 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.44 0.38 0.38 0.37 0.33 8.55%

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