Highlights

[OKA] QoQ Quarter Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,359 28,945 33,201 33,540 37,393 31,270 31,445 8.14%
  QoQ % 22.16% -12.82% -1.01% -10.30% 19.58% -0.56% -
  Horiz. % 112.45% 92.05% 105.58% 106.66% 118.92% 99.44% 100.00%
PBT 3,962 749 2,593 1,608 3,253 1,727 1,144 129.08%
  QoQ % 428.97% -71.11% 61.26% -50.57% 88.36% 50.96% -
  Horiz. % 346.33% 65.47% 226.66% 140.56% 284.35% 150.96% 100.00%
Tax -1,090 367 -1,048 -962 -885 208 -103 382.71%
  QoQ % -397.00% 135.02% -8.94% -8.70% -525.48% 301.94% -
  Horiz. % 1,058.25% -356.31% 1,017.48% 933.98% 859.22% -201.94% 100.00%
NP 2,872 1,116 1,545 646 2,368 1,935 1,041 96.83%
  QoQ % 157.35% -27.77% 139.16% -72.72% 22.38% 85.88% -
  Horiz. % 275.89% 107.20% 148.41% 62.06% 227.47% 185.88% 100.00%
NP to SH 2,872 1,116 1,545 646 2,368 1,935 1,041 96.83%
  QoQ % 157.35% -27.77% 139.16% -72.72% 22.38% 85.88% -
  Horiz. % 275.89% 107.20% 148.41% 62.06% 227.47% 185.88% 100.00%
Tax Rate 27.51 % -49.00 % 40.42 % 59.83 % 27.21 % -12.04 % 9.00 % 110.76%
  QoQ % 156.14% -221.23% -32.44% 119.88% 326.00% -233.78% -
  Horiz. % 305.67% -544.44% 449.11% 664.78% 302.33% -133.78% 100.00%
Total Cost 32,487 27,829 31,656 32,894 35,025 29,335 30,404 4.52%
  QoQ % 16.74% -12.09% -3.76% -6.08% 19.40% -3.52% -
  Horiz. % 106.85% 91.53% 104.12% 108.19% 115.20% 96.48% 100.00%
Net Worth 100,339 97,799 96,787 96,301 95,918 60,029 83,641 12.91%
  QoQ % 2.60% 1.05% 0.50% 0.40% 59.79% -28.23% -
  Horiz. % 119.96% 116.93% 115.72% 115.14% 114.68% 71.77% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,099 - - - 1,800 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 202.18% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 100,339 97,799 96,787 96,301 95,918 60,029 83,641 12.91%
  QoQ % 2.60% 1.05% 0.50% 0.40% 59.79% -28.23% -
  Horiz. % 119.96% 116.93% 115.72% 115.14% 114.68% 71.77% 100.00%
NOSH 60,083 59,999 60,116 59,814 59,949 60,029 60,173 -0.10%
  QoQ % 0.14% -0.19% 0.50% -0.22% -0.13% -0.24% -
  Horiz. % 99.85% 99.71% 99.91% 99.40% 99.63% 99.76% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.12 % 3.86 % 4.65 % 1.93 % 6.33 % 6.19 % 3.31 % 81.99%
  QoQ % 110.36% -16.99% 140.93% -69.51% 2.26% 87.01% -
  Horiz. % 245.32% 116.62% 140.48% 58.31% 191.24% 187.01% 100.00%
ROE 2.86 % 1.14 % 1.60 % 0.67 % 2.47 % 3.22 % 1.24 % 74.66%
  QoQ % 150.88% -28.75% 138.81% -72.87% -23.29% 159.68% -
  Horiz. % 230.65% 91.94% 129.03% 54.03% 199.19% 259.68% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.85 48.24 55.23 56.07 62.37 52.09 52.26 8.25%
  QoQ % 21.99% -12.66% -1.50% -10.10% 19.74% -0.33% -
  Horiz. % 112.61% 92.31% 105.68% 107.29% 119.35% 99.67% 100.00%
EPS 4.78 1.86 2.57 1.08 3.95 3.22 1.73 97.03%
  QoQ % 156.99% -27.63% 137.96% -72.66% 22.67% 86.13% -
  Horiz. % 276.30% 107.51% 148.55% 62.43% 228.32% 186.13% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6700 1.6300 1.6100 1.6100 1.6000 1.0000 1.3900 13.03%
  QoQ % 2.45% 1.24% 0.00% 0.62% 60.00% -28.06% -
  Horiz. % 120.14% 117.27% 115.83% 115.83% 115.11% 71.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.41 11.80 13.53 13.67 15.24 12.74 12.81 8.17%
  QoQ % 22.12% -12.79% -1.02% -10.30% 19.62% -0.55% -
  Horiz. % 112.49% 92.12% 105.62% 106.71% 118.97% 99.45% 100.00%
EPS 1.17 0.45 0.63 0.26 0.96 0.79 0.42 98.11%
  QoQ % 160.00% -28.57% 142.31% -72.92% 21.52% 88.10% -
  Horiz. % 278.57% 107.14% 150.00% 61.90% 228.57% 188.10% 100.00%
DPS 0.00 0.86 0.00 0.00 0.00 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.81% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4089 0.3985 0.3944 0.3924 0.3909 0.2446 0.3408 12.93%
  QoQ % 2.61% 1.04% 0.51% 0.38% 59.81% -28.23% -
  Horiz. % 119.98% 116.93% 115.73% 115.14% 114.70% 71.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6200 0.5800 0.5800 0.6300 0.5400 0.5100 0.4700 -
P/RPS 1.05 1.20 1.05 1.12 0.87 0.98 0.90 10.83%
  QoQ % -12.50% 14.29% -6.25% 28.74% -11.22% 8.89% -
  Horiz. % 116.67% 133.33% 116.67% 124.44% 96.67% 108.89% 100.00%
P/EPS 12.97 31.18 22.57 58.33 13.67 15.82 27.17 -38.95%
  QoQ % -58.40% 38.15% -61.31% 326.70% -13.59% -41.77% -
  Horiz. % 47.74% 114.76% 83.07% 214.69% 50.31% 58.23% 100.00%
EY 7.71 3.21 4.43 1.71 7.31 6.32 3.68 63.81%
  QoQ % 140.19% -27.54% 159.06% -76.61% 15.66% 71.74% -
  Horiz. % 209.51% 87.23% 120.38% 46.47% 198.64% 171.74% 100.00%
DY 0.00 6.03 0.00 0.00 0.00 5.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.55% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.36 0.36 0.39 0.34 0.51 0.34 5.80%
  QoQ % 2.78% 0.00% -7.69% 14.71% -33.33% 50.00% -
  Horiz. % 108.82% 105.88% 105.88% 114.71% 100.00% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 27/02/12 -
Price 0.6650 0.6700 0.5450 0.5900 0.6200 0.5000 0.5300 -
P/RPS 1.13 1.39 0.99 1.05 0.99 0.96 1.01 7.78%
  QoQ % -18.71% 40.40% -5.71% 6.06% 3.13% -4.95% -
  Horiz. % 111.88% 137.62% 98.02% 103.96% 98.02% 95.05% 100.00%
P/EPS 13.91 36.02 21.21 54.63 15.70 15.51 30.64 -40.96%
  QoQ % -61.38% 69.83% -61.18% 247.96% 1.23% -49.38% -
  Horiz. % 45.40% 117.56% 69.22% 178.30% 51.24% 50.62% 100.00%
EY 7.19 2.78 4.72 1.83 6.37 6.45 3.26 69.52%
  QoQ % 158.63% -41.10% 157.92% -71.27% -1.24% 97.85% -
  Horiz. % 220.55% 85.28% 144.79% 56.13% 195.40% 197.85% 100.00%
DY 0.00 5.22 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.41 0.34 0.37 0.39 0.50 0.38 3.48%
  QoQ % -2.44% 20.59% -8.11% -5.13% -22.00% 31.58% -
  Horiz. % 105.26% 107.89% 89.47% 97.37% 102.63% 131.58% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS