Highlights

[OKA] QoQ Quarter Result on 2013-06-30 [#1]

Stock [OKA]: OKA CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     157.35%    YoY -     21.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,334 36,917 35,811 35,359 28,945 33,201 33,540 7.41%
  QoQ % 1.13% 3.09% 1.28% 22.16% -12.82% -1.01% -
  Horiz. % 111.31% 110.07% 106.77% 105.42% 86.30% 98.99% 100.00%
PBT 6,428 4,105 3,824 3,962 749 2,593 1,608 152.09%
  QoQ % 56.59% 7.35% -3.48% 428.97% -71.11% 61.26% -
  Horiz. % 399.75% 255.29% 237.81% 246.39% 46.58% 161.26% 100.00%
Tax -1,549 -1,216 -1,083 -1,090 367 -1,048 -962 37.42%
  QoQ % -27.38% -12.28% 0.64% -397.00% 135.02% -8.94% -
  Horiz. % 161.02% 126.40% 112.58% 113.31% -38.15% 108.94% 100.00%
NP 4,879 2,889 2,741 2,872 1,116 1,545 646 285.42%
  QoQ % 68.88% 5.40% -4.56% 157.35% -27.77% 139.16% -
  Horiz. % 755.26% 447.21% 424.30% 444.58% 172.76% 239.16% 100.00%
NP to SH 4,879 2,889 2,741 2,872 1,116 1,545 646 285.42%
  QoQ % 68.88% 5.40% -4.56% 157.35% -27.77% 139.16% -
  Horiz. % 755.26% 447.21% 424.30% 444.58% 172.76% 239.16% 100.00%
Tax Rate 24.10 % 29.62 % 28.32 % 27.51 % -49.00 % 40.42 % 59.83 % -45.49%
  QoQ % -18.64% 4.59% 2.94% 156.14% -221.23% -32.44% -
  Horiz. % 40.28% 49.51% 47.33% 45.98% -81.90% 67.56% 100.00%
Total Cost 32,455 34,028 33,070 32,487 27,829 31,656 32,894 -0.89%
  QoQ % -4.62% 2.90% 1.79% 16.74% -12.09% -3.76% -
  Horiz. % 98.67% 103.45% 100.54% 98.76% 84.60% 96.24% 100.00%
Net Worth 60,941 103,907 103,162 100,339 97,799 96,787 96,301 -26.31%
  QoQ % -41.35% 0.72% 2.81% 2.60% 1.05% 0.50% -
  Horiz. % 63.28% 107.90% 107.12% 104.19% 101.56% 100.50% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,828 - - - 2,099 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 37.47 % - % - % - % 188.17 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.91% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,941 103,907 103,162 100,339 97,799 96,787 96,301 -26.31%
  QoQ % -41.35% 0.72% 2.81% 2.60% 1.05% 0.50% -
  Horiz. % 63.28% 107.90% 107.12% 104.19% 101.56% 100.50% 100.00%
NOSH 60,941 60,062 59,978 60,083 59,999 60,116 59,814 1.25%
  QoQ % 1.46% 0.14% -0.18% 0.14% -0.19% 0.50% -
  Horiz. % 101.88% 100.41% 100.27% 100.45% 100.31% 100.50% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.07 % 7.83 % 7.65 % 8.12 % 3.86 % 4.65 % 1.93 % 258.36%
  QoQ % 66.92% 2.35% -5.79% 110.36% -16.99% 140.93% -
  Horiz. % 677.20% 405.70% 396.37% 420.73% 200.00% 240.93% 100.00%
ROE 8.01 % 2.78 % 2.66 % 2.86 % 1.14 % 1.60 % 0.67 % 423.63%
  QoQ % 188.13% 4.51% -6.99% 150.88% -28.75% 138.81% -
  Horiz. % 1,195.52% 414.93% 397.01% 426.87% 170.15% 238.81% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 61.26 61.46 59.71 58.85 48.24 55.23 56.07 6.09%
  QoQ % -0.33% 2.93% 1.46% 21.99% -12.66% -1.50% -
  Horiz. % 109.26% 109.61% 106.49% 104.96% 86.04% 98.50% 100.00%
EPS 3.14 4.81 4.57 4.78 1.86 2.57 1.08 103.84%
  QoQ % -34.72% 5.25% -4.39% 156.99% -27.63% 137.96% -
  Horiz. % 290.74% 445.37% 423.15% 442.59% 172.22% 237.96% 100.00%
DPS 3.00 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.7300 1.7200 1.6700 1.6300 1.6100 1.6100 -27.22%
  QoQ % -42.20% 0.58% 2.99% 2.45% 1.24% 0.00% -
  Horiz. % 62.11% 107.45% 106.83% 103.73% 101.24% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.21 15.04 14.59 14.41 11.80 13.53 13.67 7.38%
  QoQ % 1.13% 3.08% 1.25% 22.12% -12.79% -1.02% -
  Horiz. % 111.27% 110.02% 106.73% 105.41% 86.32% 98.98% 100.00%
EPS 1.99 1.18 1.12 1.17 0.45 0.63 0.26 288.86%
  QoQ % 68.64% 5.36% -4.27% 160.00% -28.57% 142.31% -
  Horiz. % 765.38% 453.85% 430.77% 450.00% 173.08% 242.31% 100.00%
DPS 0.75 0.00 0.00 0.00 0.86 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.21% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2483 0.4234 0.4204 0.4089 0.3985 0.3944 0.3924 -26.32%
  QoQ % -41.36% 0.71% 2.81% 2.61% 1.04% 0.51% -
  Horiz. % 63.28% 107.90% 107.14% 104.20% 101.55% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.6100 1.0700 0.7350 0.6200 0.5800 0.5800 0.6300 -
P/RPS 2.63 1.74 1.23 1.05 1.20 1.05 1.12 76.76%
  QoQ % 51.15% 41.46% 17.14% -12.50% 14.29% -6.25% -
  Horiz. % 234.82% 155.36% 109.82% 93.75% 107.14% 93.75% 100.00%
P/EPS 20.11 22.25 16.08 12.97 31.18 22.57 58.33 -50.86%
  QoQ % -9.62% 38.37% 23.98% -58.40% 38.15% -61.31% -
  Horiz. % 34.48% 38.15% 27.57% 22.24% 53.45% 38.69% 100.00%
EY 4.97 4.50 6.22 7.71 3.21 4.43 1.71 103.79%
  QoQ % 10.44% -27.65% -19.33% 140.19% -27.54% 159.06% -
  Horiz. % 290.64% 263.16% 363.74% 450.88% 187.72% 259.06% 100.00%
DY 1.86 0.00 0.00 0.00 6.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.85% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.61 0.62 0.43 0.37 0.36 0.36 0.39 157.56%
  QoQ % 159.68% 44.19% 16.22% 2.78% 0.00% -7.69% -
  Horiz. % 412.82% 158.97% 110.26% 94.87% 92.31% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 -
Price 0.8700 1.4000 0.7050 0.6650 0.6700 0.5450 0.5900 -
P/RPS 1.42 2.28 1.18 1.13 1.39 0.99 1.05 22.31%
  QoQ % -37.72% 93.22% 4.42% -18.71% 40.40% -5.71% -
  Horiz. % 135.24% 217.14% 112.38% 107.62% 132.38% 94.29% 100.00%
P/EPS 10.87 29.11 15.43 13.91 36.02 21.21 54.63 -65.95%
  QoQ % -62.66% 88.66% 10.93% -61.38% 69.83% -61.18% -
  Horiz. % 19.90% 53.29% 28.24% 25.46% 65.93% 38.82% 100.00%
EY 9.20 3.44 6.48 7.19 2.78 4.72 1.83 193.75%
  QoQ % 167.44% -46.91% -9.87% 158.63% -41.10% 157.92% -
  Horiz. % 502.73% 187.98% 354.10% 392.90% 151.91% 257.92% 100.00%
DY 3.45 0.00 0.00 0.00 5.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.87 0.81 0.41 0.40 0.41 0.34 0.37 76.92%
  QoQ % 7.41% 97.56% 2.50% -2.44% 20.59% -8.11% -
  Horiz. % 235.14% 218.92% 110.81% 108.11% 110.81% 91.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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