[OKA] QoQ Annualized Quarter Result on 2012-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,845 141,866 149,572 121,107 119,782 116,784 117,280 11.85% QoQ % -2.13% -5.15% 23.50% 1.11% 2.57% -0.42% - Horiz. % 118.39% 120.96% 127.53% 103.26% 102.13% 99.58% 100.00%
PBT 9,938 9,722 13,012 5,448 4,961 5,154 6,604 31.16% QoQ % 2.23% -25.28% 138.84% 9.81% -3.74% -21.96% - Horiz. % 150.49% 147.21% 197.03% 82.50% 75.13% 78.04% 100.00%
Tax -3,860 -3,694 -3,540 -506 -952 -1,222 -976 149.05% QoQ % -4.49% -4.35% -599.60% 46.85% 22.09% -25.20% - Horiz. % 395.49% 378.48% 362.70% 51.84% 97.54% 125.20% 100.00%
NP 6,078 6,028 9,472 4,942 4,009 3,932 5,628 5.24% QoQ % 0.84% -36.36% 91.66% 23.26% 1.97% -30.14% - Horiz. % 108.01% 107.11% 168.30% 87.81% 71.24% 69.86% 100.00%
NP to SH 6,078 6,028 9,472 4,942 4,009 3,932 5,628 5.24% QoQ % 0.84% -36.36% 91.66% 23.26% 1.97% -30.14% - Horiz. % 108.01% 107.11% 168.30% 87.81% 71.24% 69.86% 100.00%
Tax Rate 38.84 % 38.00 % 27.21 % 9.29 % 19.19 % 23.71 % 14.78 % 89.87% QoQ % 2.21% 39.65% 192.90% -51.59% -19.06% 60.42% - Horiz. % 262.79% 257.10% 184.10% 62.86% 129.84% 160.42% 100.00%
Total Cost 132,766 135,838 140,100 116,165 115,773 112,852 111,652 12.18% QoQ % -2.26% -3.04% 20.60% 0.34% 2.59% 1.07% - Horiz. % 118.91% 121.66% 125.48% 104.04% 103.69% 101.07% 100.00%
Net Worth 96,578 96,664 95,918 93,637 83,427 84,514 84,179 9.55% QoQ % -0.09% 0.78% 2.44% 12.24% -1.29% 0.40% - Horiz. % 114.73% 114.83% 113.95% 111.24% 99.11% 100.40% 100.00%
Dividend 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 1,800 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 36.44 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,578 96,664 95,918 93,637 83,427 84,514 84,179 9.55% QoQ % -0.09% 0.78% 2.44% 12.24% -1.29% 0.40% - Horiz. % 114.73% 114.83% 113.95% 111.24% 99.11% 100.40% 100.00%
NOSH 59,986 60,039 59,949 60,023 60,019 59,939 60,128 -0.16% QoQ % -0.09% 0.15% -0.12% 0.01% 0.14% -0.31% - Horiz. % 99.76% 99.85% 99.70% 99.83% 99.82% 99.69% 100.00%
Ratio Analysis 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.38 % 4.25 % 6.33 % 4.08 % 3.35 % 3.37 % 4.80 % -5.90% QoQ % 3.06% -32.86% 55.15% 21.79% -0.59% -29.79% - Horiz. % 91.25% 88.54% 131.87% 85.00% 69.79% 70.21% 100.00%
ROE 6.29 % 6.24 % 9.88 % 5.28 % 4.81 % 4.65 % 6.69 % -4.01% QoQ % 0.80% -36.84% 87.12% 9.77% 3.44% -30.49% - Horiz. % 94.02% 93.27% 147.68% 78.92% 71.90% 69.51% 100.00%
Per Share 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 231.46 236.29 249.50 201.76 199.57 194.84 195.05 12.03% QoQ % -2.04% -5.29% 23.66% 1.10% 2.43% -0.11% - Horiz. % 118.67% 121.14% 127.92% 103.44% 102.32% 99.89% 100.00%
EPS 10.13 10.04 15.80 8.23 6.68 6.56 9.36 5.39% QoQ % 0.90% -36.46% 91.98% 23.20% 1.83% -29.91% - Horiz. % 108.23% 107.26% 168.80% 87.93% 71.37% 70.09% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6100 1.6100 1.6000 1.5600 1.3900 1.4100 1.4000 9.72% QoQ % 0.00% 0.62% 2.56% 12.23% -1.42% 0.71% - Horiz. % 115.00% 115.00% 114.29% 111.43% 99.29% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.58 57.81 60.95 49.35 48.81 47.59 47.79 11.86% QoQ % -2.13% -5.15% 23.51% 1.11% 2.56% -0.42% - Horiz. % 118.39% 120.97% 127.54% 103.26% 102.13% 99.58% 100.00%
EPS 2.48 2.46 3.86 2.01 1.63 1.60 2.29 5.43% QoQ % 0.81% -36.27% 92.04% 23.31% 1.87% -30.13% - Horiz. % 108.30% 107.42% 168.56% 87.77% 71.18% 69.87% 100.00%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3936 0.3939 0.3909 0.3816 0.3400 0.3444 0.3430 9.56% QoQ % -0.08% 0.77% 2.44% 12.24% -1.28% 0.41% - Horiz. % 114.75% 114.84% 113.97% 111.25% 99.13% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.5800 0.6300 0.5400 0.5100 0.4700 0.5300 0.6300 -
P/RPS 0.25 0.27 0.22 0.25 0.24 0.27 0.32 -15.11% QoQ % -7.41% 22.73% -12.00% 4.17% -11.11% -15.62% - Horiz. % 78.12% 84.38% 68.75% 78.12% 75.00% 84.38% 100.00%
P/EPS 5.72 6.27 3.42 6.19 7.04 8.08 6.73 -10.23% QoQ % -8.77% 83.33% -44.75% -12.07% -12.87% 20.06% - Horiz. % 84.99% 93.16% 50.82% 91.98% 104.61% 120.06% 100.00%
EY 17.47 15.94 29.26 16.14 14.21 12.38 14.86 11.34% QoQ % 9.60% -45.52% 81.29% 13.58% 14.78% -16.69% - Horiz. % 117.56% 107.27% 196.90% 108.61% 95.63% 83.31% 100.00%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.39 0.34 0.33 0.34 0.38 0.45 -13.76% QoQ % -7.69% 14.71% 3.03% -2.94% -10.53% -15.56% - Horiz. % 80.00% 86.67% 75.56% 73.33% 75.56% 84.44% 100.00%
Price Multiplier on Announcement Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 30/11/12 30/08/12 28/05/12 27/02/12 25/11/11 26/08/11 -
Price 0.5450 0.5900 0.6200 0.5000 0.5300 0.5800 0.5600 -
P/RPS 0.24 0.25 0.25 0.25 0.27 0.30 0.29 -11.80% QoQ % -4.00% 0.00% 0.00% -7.41% -10.00% 3.45% - Horiz. % 82.76% 86.21% 86.21% 86.21% 93.10% 103.45% 100.00%
P/EPS 5.38 5.88 3.92 6.07 7.93 8.84 5.98 -6.78% QoQ % -8.50% 50.00% -35.42% -23.46% -10.29% 47.83% - Horiz. % 89.97% 98.33% 65.55% 101.51% 132.61% 147.83% 100.00%
EY 18.59 17.02 25.48 16.47 12.60 11.31 16.71 7.33% QoQ % 9.22% -33.20% 54.71% 30.71% 11.41% -32.32% - Horiz. % 111.25% 101.86% 152.48% 98.56% 75.40% 67.68% 100.00%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.34 0.37 0.39 0.32 0.38 0.41 0.40 -10.22% QoQ % -8.11% -5.13% 21.87% -15.79% -7.32% 2.50% - Horiz. % 85.00% 92.50% 97.50% 80.00% 95.00% 102.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4Q 2012 Interim Financial Report.xls 
