Highlights

[OKA] QoQ Cumulative Quarter Result on 2012-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     64.35%    YoY -     -12.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 104,134 70,933 37,393 121,107 89,837 58,392 29,320 131.89%
  QoQ % 46.81% 89.70% -69.12% 34.81% 53.85% 99.15% -
  Horiz. % 355.16% 241.93% 127.53% 413.05% 306.40% 199.15% 100.00%
PBT 7,454 4,861 3,253 5,448 3,721 2,577 1,651 171.92%
  QoQ % 53.34% 49.43% -40.29% 46.41% 44.39% 56.09% -
  Horiz. % 451.48% 294.43% 197.03% 329.98% 225.38% 156.09% 100.00%
Tax -2,895 -1,847 -885 -506 -714 -611 -244 416.32%
  QoQ % -56.74% -108.70% -74.90% 29.13% -16.86% -150.41% -
  Horiz. % 1,186.48% 756.97% 362.70% 207.38% 292.62% 250.41% 100.00%
NP 4,559 3,014 2,368 4,942 3,007 1,966 1,407 118.19%
  QoQ % 51.26% 27.28% -52.08% 64.35% 52.95% 39.73% -
  Horiz. % 324.02% 214.21% 168.30% 351.24% 213.72% 139.73% 100.00%
NP to SH 4,559 3,014 2,368 4,942 3,007 1,966 1,407 118.19%
  QoQ % 51.26% 27.28% -52.08% 64.35% 52.95% 39.73% -
  Horiz. % 324.02% 214.21% 168.30% 351.24% 213.72% 139.73% 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 99,575 67,919 35,025 116,165 86,830 56,426 27,913 132.57%
  QoQ % 46.61% 93.92% -69.85% 33.78% 53.88% 102.15% -
  Horiz. % 356.73% 243.32% 125.48% 416.17% 311.07% 202.15% 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 4.72 % 3.12 % 2.47 % 5.28 % 3.60 % 2.33 % 1.67 % 99.27%
  QoQ % 51.28% 26.32% -53.22% 46.67% 54.51% 39.52% -
  Horiz. % 282.63% 186.83% 147.90% 316.17% 215.57% 139.52% 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 173.59 118.14 62.37 201.76 149.68 97.42 48.76 132.26%
  QoQ % 46.94% 89.42% -69.09% 34.79% 53.64% 99.79% -
  Horiz. % 356.01% 242.29% 127.91% 413.78% 306.97% 199.79% 100.00%
EPS 7.60 5.02 3.95 8.23 5.01 3.28 2.34 118.53%
  QoQ % 51.39% 27.09% -52.00% 64.27% 52.74% 40.17% -
  Horiz. % 324.79% 214.53% 168.80% 351.71% 214.10% 140.17% 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 42.44 28.91 15.24 49.35 36.61 23.80 11.95 131.88%
  QoQ % 46.80% 89.70% -69.12% 34.80% 53.82% 99.16% -
  Horiz. % 355.15% 241.92% 127.53% 412.97% 306.36% 199.16% 100.00%
EPS 1.86 1.23 0.96 2.01 1.23 0.80 0.57 119.21%
  QoQ % 51.22% 28.13% -52.24% 63.41% 53.75% 40.35% -
  Horiz. % 326.32% 215.79% 168.42% 352.63% 215.79% 140.35% 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 0.33 0.53 0.87 0.25 0.31 0.54 1.29 -59.54%
  QoQ % -37.74% -39.08% 248.00% -19.35% -42.59% -58.14% -
  Horiz. % 25.58% 41.09% 67.44% 19.38% 24.03% 41.86% 100.00%
P/EPS 7.63 12.55 13.67 6.19 9.38 16.16 26.92 -56.69%
  QoQ % -39.20% -8.19% 120.84% -34.01% -41.96% -39.97% -
  Horiz. % 28.34% 46.62% 50.78% 22.99% 34.84% 60.03% 100.00%
EY 13.10 7.97 7.31 16.14 10.66 6.19 3.71 131.00%
  QoQ % 64.37% 9.03% -54.71% 51.41% 72.21% 66.85% -
  Horiz. % 353.10% 214.82% 197.04% 435.04% 287.33% 166.85% 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 0.31 0.50 0.99 0.25 0.35 0.60 1.15 -58.10%
  QoQ % -38.00% -49.49% 296.00% -28.57% -41.67% -47.83% -
  Horiz. % 26.96% 43.48% 86.09% 21.74% 30.43% 52.17% 100.00%
P/EPS 7.17 11.75 15.70 6.07 10.58 17.68 23.93 -55.06%
  QoQ % -38.98% -25.16% 158.65% -42.63% -40.16% -26.12% -
  Horiz. % 29.96% 49.10% 65.61% 25.37% 44.21% 73.88% 100.00%
EY 13.94 8.51 6.37 16.47 9.45 5.66 4.18 122.40%
  QoQ % 63.81% 33.59% -61.32% 74.29% 66.96% 35.41% -
  Horiz. % 333.49% 203.59% 152.39% 394.02% 226.08% 135.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

173  923  549  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS