Highlights

[OKA] QoQ Quarter Result on 2012-06-30 [#1]

Stock [OKA]: OKA CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     22.38%    YoY -     68.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,945 33,201 33,540 37,393 31,270 31,445 29,072 -0.29%
  QoQ % -12.82% -1.01% -10.30% 19.58% -0.56% 8.16% -
  Horiz. % 99.56% 114.20% 115.37% 128.62% 107.56% 108.16% 100.00%
PBT 749 2,593 1,608 3,253 1,727 1,144 926 -13.18%
  QoQ % -71.11% 61.26% -50.57% 88.36% 50.96% 23.54% -
  Horiz. % 80.89% 280.02% 173.65% 351.30% 186.50% 123.54% 100.00%
Tax 367 -1,048 -962 -885 208 -103 -367 -
  QoQ % 135.02% -8.94% -8.70% -525.48% 301.94% 71.93% -
  Horiz. % -100.00% 285.56% 262.13% 241.14% -56.68% 28.07% 100.00%
NP 1,116 1,545 646 2,368 1,935 1,041 559 58.48%
  QoQ % -27.77% 139.16% -72.72% 22.38% 85.88% 86.23% -
  Horiz. % 199.64% 276.39% 115.56% 423.61% 346.15% 186.23% 100.00%
NP to SH 1,116 1,545 646 2,368 1,935 1,041 559 58.48%
  QoQ % -27.77% 139.16% -72.72% 22.38% 85.88% 86.23% -
  Horiz. % 199.64% 276.39% 115.56% 423.61% 346.15% 186.23% 100.00%
Tax Rate -49.00 % 40.42 % 59.83 % 27.21 % -12.04 % 9.00 % 39.63 % -
  QoQ % -221.23% -32.44% 119.88% 326.00% -233.78% -77.29% -
  Horiz. % -123.64% 101.99% 150.97% 68.66% -30.38% 22.71% 100.00%
Total Cost 27,829 31,656 32,894 35,025 29,335 30,404 28,513 -1.60%
  QoQ % -12.09% -3.76% -6.08% 19.40% -3.52% 6.63% -
  Horiz. % 97.60% 111.02% 115.36% 122.84% 102.88% 106.63% 100.00%
Net Worth 97,799 96,787 96,301 95,918 60,029 83,641 84,751 10.01%
  QoQ % 1.05% 0.50% 0.40% 59.79% -28.23% -1.31% -
  Horiz. % 115.40% 114.20% 113.63% 113.18% 70.83% 98.69% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,099 - - - 1,800 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.61% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 188.17 % - % - % - % 93.07 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.18% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 97,799 96,787 96,301 95,918 60,029 83,641 84,751 10.01%
  QoQ % 1.05% 0.50% 0.40% 59.79% -28.23% -1.31% -
  Horiz. % 115.40% 114.20% 113.63% 113.18% 70.83% 98.69% 100.00%
NOSH 59,999 60,116 59,814 59,949 60,029 60,173 60,107 -0.12%
  QoQ % -0.19% 0.50% -0.22% -0.13% -0.24% 0.11% -
  Horiz. % 99.82% 100.02% 99.51% 99.74% 99.87% 100.11% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.86 % 4.65 % 1.93 % 6.33 % 6.19 % 3.31 % 1.92 % 59.22%
  QoQ % -16.99% 140.93% -69.51% 2.26% 87.01% 72.40% -
  Horiz. % 201.04% 242.19% 100.52% 329.69% 322.40% 172.40% 100.00%
ROE 1.14 % 1.60 % 0.67 % 2.47 % 3.22 % 1.24 % 0.66 % 43.91%
  QoQ % -28.75% 138.81% -72.87% -23.29% 159.68% 87.88% -
  Horiz. % 172.73% 242.42% 101.52% 374.24% 487.88% 187.88% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.24 55.23 56.07 62.37 52.09 52.26 48.37 -0.18%
  QoQ % -12.66% -1.50% -10.10% 19.74% -0.33% 8.04% -
  Horiz. % 99.73% 114.18% 115.92% 128.94% 107.69% 108.04% 100.00%
EPS 1.86 2.57 1.08 3.95 3.22 1.73 0.93 58.67%
  QoQ % -27.63% 137.96% -72.66% 22.67% 86.13% 86.02% -
  Horiz. % 200.00% 276.34% 116.13% 424.73% 346.24% 186.02% 100.00%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6300 1.6100 1.6100 1.6000 1.0000 1.3900 1.4100 10.14%
  QoQ % 1.24% 0.00% 0.62% 60.00% -28.06% -1.42% -
  Horiz. % 115.60% 114.18% 114.18% 113.48% 70.92% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.80 13.53 13.67 15.24 12.74 12.81 11.85 -0.28%
  QoQ % -12.79% -1.02% -10.30% 19.62% -0.55% 8.10% -
  Horiz. % 99.58% 114.18% 115.36% 128.61% 107.51% 108.10% 100.00%
EPS 0.45 0.63 0.26 0.96 0.79 0.42 0.23 56.37%
  QoQ % -28.57% 142.31% -72.92% 21.52% 88.10% 82.61% -
  Horiz. % 195.65% 273.91% 113.04% 417.39% 343.48% 182.61% 100.00%
DPS 0.86 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.81% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3985 0.3944 0.3924 0.3909 0.2446 0.3408 0.3454 9.99%
  QoQ % 1.04% 0.51% 0.38% 59.81% -28.23% -1.33% -
  Horiz. % 115.37% 114.19% 113.61% 113.17% 70.82% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5800 0.5800 0.6300 0.5400 0.5100 0.4700 0.5300 -
P/RPS 1.20 1.05 1.12 0.87 0.98 0.90 1.10 5.97%
  QoQ % 14.29% -6.25% 28.74% -11.22% 8.89% -18.18% -
  Horiz. % 109.09% 95.45% 101.82% 79.09% 89.09% 81.82% 100.00%
P/EPS 31.18 22.57 58.33 13.67 15.82 27.17 56.99 -33.08%
  QoQ % 38.15% -61.31% 326.70% -13.59% -41.77% -52.32% -
  Horiz. % 54.71% 39.60% 102.35% 23.99% 27.76% 47.68% 100.00%
EY 3.21 4.43 1.71 7.31 6.32 3.68 1.75 49.79%
  QoQ % -27.54% 159.06% -76.61% 15.66% 71.74% 110.29% -
  Horiz. % 183.43% 253.14% 97.71% 417.71% 361.14% 210.29% 100.00%
DY 6.03 0.00 0.00 0.00 5.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.55% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.36 0.39 0.34 0.51 0.34 0.38 -3.54%
  QoQ % 0.00% -7.69% 14.71% -33.33% 50.00% -10.53% -
  Horiz. % 94.74% 94.74% 102.63% 89.47% 134.21% 89.47% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 27/02/12 25/11/11 -
Price 0.6700 0.5450 0.5900 0.6200 0.5000 0.5300 0.5800 -
P/RPS 1.39 0.99 1.05 0.99 0.96 1.01 1.20 10.29%
  QoQ % 40.40% -5.71% 6.06% 3.13% -4.95% -15.83% -
  Horiz. % 115.83% 82.50% 87.50% 82.50% 80.00% 84.17% 100.00%
P/EPS 36.02 21.21 54.63 15.70 15.51 30.64 62.37 -30.63%
  QoQ % 69.83% -61.18% 247.96% 1.23% -49.38% -50.87% -
  Horiz. % 57.75% 34.01% 87.59% 25.17% 24.87% 49.13% 100.00%
EY 2.78 4.72 1.83 6.37 6.45 3.26 1.60 44.48%
  QoQ % -41.10% 157.92% -71.27% -1.24% 97.85% 103.75% -
  Horiz. % 173.75% 295.00% 114.37% 398.12% 403.12% 203.75% 100.00%
DY 5.22 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.34 0.37 0.39 0.50 0.38 0.41 -
  QoQ % 20.59% -8.11% -5.13% -22.00% 31.58% -7.32% -
  Horiz. % 100.00% 82.93% 90.24% 95.12% 121.95% 92.68% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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!
PARTNERS & BROKERS