Highlights

[OKA] QoQ Quarter Result on 2011-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     86.23%    YoY -     2.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 33,540 37,393 31,270 31,445 29,072 29,320 27,464 14.21%
  QoQ % -10.30% 19.58% -0.56% 8.16% -0.85% 6.76% -
  Horiz. % 122.12% 136.15% 113.86% 114.50% 105.85% 106.76% 100.00%
PBT 1,608 3,253 1,727 1,144 926 1,651 3,848 -44.02%
  QoQ % -50.57% 88.36% 50.96% 23.54% -43.91% -57.09% -
  Horiz. % 41.79% 84.54% 44.88% 29.73% 24.06% 42.91% 100.00%
Tax -962 -885 208 -103 -367 -244 -707 22.72%
  QoQ % -8.70% -525.48% 301.94% 71.93% -50.41% 65.49% -
  Horiz. % 136.07% 125.18% -29.42% 14.57% 51.91% 34.51% 100.00%
NP 646 2,368 1,935 1,041 559 1,407 3,141 -65.06%
  QoQ % -72.72% 22.38% 85.88% 86.23% -60.27% -55.21% -
  Horiz. % 20.57% 75.39% 61.60% 33.14% 17.80% 44.79% 100.00%
NP to SH 646 2,368 1,935 1,041 559 1,407 3,141 -65.06%
  QoQ % -72.72% 22.38% 85.88% 86.23% -60.27% -55.21% -
  Horiz. % 20.57% 75.39% 61.60% 33.14% 17.80% 44.79% 100.00%
Tax Rate 59.83 % 27.21 % -12.04 % 9.00 % 39.63 % 14.78 % 18.37 % 119.25%
  QoQ % 119.88% 326.00% -233.78% -77.29% 168.13% -19.54% -
  Horiz. % 325.69% 148.12% -65.54% 48.99% 215.73% 80.46% 100.00%
Total Cost 32,894 35,025 29,335 30,404 28,513 27,913 24,323 22.23%
  QoQ % -6.08% 19.40% -3.52% 6.63% 2.15% 14.76% -
  Horiz. % 135.24% 144.00% 120.61% 125.00% 117.23% 114.76% 100.00%
Net Worth 96,301 95,918 60,029 83,641 84,751 84,179 82,278 11.03%
  QoQ % 0.40% 59.79% -28.23% -1.31% 0.68% 2.31% -
  Horiz. % 117.04% 116.58% 72.96% 101.66% 103.01% 102.31% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 1,800 - - - 1,801 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.95% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 93.07 % - % - % - % 57.36 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 162.26% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 96,301 95,918 60,029 83,641 84,751 84,179 82,278 11.03%
  QoQ % 0.40% 59.79% -28.23% -1.31% 0.68% 2.31% -
  Horiz. % 117.04% 116.58% 72.96% 101.66% 103.01% 102.31% 100.00%
NOSH 59,814 59,949 60,029 60,173 60,107 60,128 60,057 -0.27%
  QoQ % -0.22% -0.13% -0.24% 0.11% -0.03% 0.12% -
  Horiz. % 99.60% 99.82% 99.95% 100.19% 100.08% 100.12% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.93 % 6.33 % 6.19 % 3.31 % 1.92 % 4.80 % 11.44 % -69.37%
  QoQ % -69.51% 2.26% 87.01% 72.40% -60.00% -58.04% -
  Horiz. % 16.87% 55.33% 54.11% 28.93% 16.78% 41.96% 100.00%
ROE 0.67 % 2.47 % 3.22 % 1.24 % 0.66 % 1.67 % 3.82 % -68.57%
  QoQ % -72.87% -23.29% 159.68% 87.88% -60.48% -56.28% -
  Horiz. % 17.54% 64.66% 84.29% 32.46% 17.28% 43.72% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.07 62.37 52.09 52.26 48.37 48.76 45.73 14.51%
  QoQ % -10.10% 19.74% -0.33% 8.04% -0.80% 6.63% -
  Horiz. % 122.61% 136.39% 113.91% 114.28% 105.77% 106.63% 100.00%
EPS 1.08 3.95 3.22 1.73 0.93 2.34 5.23 -64.96%
  QoQ % -72.66% 22.67% 86.13% 86.02% -60.26% -55.26% -
  Horiz. % 20.65% 75.53% 61.57% 33.08% 17.78% 44.74% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6100 1.6000 1.0000 1.3900 1.4100 1.4000 1.3700 11.33%
  QoQ % 0.62% 60.00% -28.06% -1.42% 0.71% 2.19% -
  Horiz. % 117.52% 116.79% 72.99% 101.46% 102.92% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.67 15.24 12.74 12.81 11.85 11.95 11.19 14.24%
  QoQ % -10.30% 19.62% -0.55% 8.10% -0.84% 6.79% -
  Horiz. % 122.16% 136.19% 113.85% 114.48% 105.90% 106.79% 100.00%
EPS 0.26 0.96 0.79 0.42 0.23 0.57 1.28 -65.34%
  QoQ % -72.92% 21.52% 88.10% 82.61% -59.65% -55.47% -
  Horiz. % 20.31% 75.00% 61.72% 32.81% 17.97% 44.53% 100.00%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3924 0.3909 0.2446 0.3408 0.3454 0.3430 0.3353 11.02%
  QoQ % 0.38% 59.81% -28.23% -1.33% 0.70% 2.30% -
  Horiz. % 117.03% 116.58% 72.95% 101.64% 103.01% 102.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.6300 0.5400 0.5100 0.4700 0.5300 0.6300 0.5400 -
P/RPS 1.12 0.87 0.98 0.90 1.10 1.29 1.18 -3.41%
  QoQ % 28.74% -11.22% 8.89% -18.18% -14.73% 9.32% -
  Horiz. % 94.92% 73.73% 83.05% 76.27% 93.22% 109.32% 100.00%
P/EPS 58.33 13.67 15.82 27.17 56.99 26.92 10.33 216.10%
  QoQ % 326.70% -13.59% -41.77% -52.32% 111.70% 160.60% -
  Horiz. % 564.67% 132.33% 153.15% 263.02% 551.69% 260.60% 100.00%
EY 1.71 7.31 6.32 3.68 1.75 3.71 9.69 -68.44%
  QoQ % -76.61% 15.66% 71.74% 110.29% -52.83% -61.71% -
  Horiz. % 17.65% 75.44% 65.22% 37.98% 18.06% 38.29% 100.00%
DY 0.00 0.00 5.88 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.39 0.34 0.51 0.34 0.38 0.45 0.39 -
  QoQ % 14.71% -33.33% 50.00% -10.53% -15.56% 15.38% -
  Horiz. % 100.00% 87.18% 130.77% 87.18% 97.44% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 28/05/12 27/02/12 25/11/11 26/08/11 23/05/11 -
Price 0.5900 0.6200 0.5000 0.5300 0.5800 0.5600 0.5600 -
P/RPS 1.05 0.99 0.96 1.01 1.20 1.15 1.22 -9.50%
  QoQ % 6.06% 3.13% -4.95% -15.83% 4.35% -5.74% -
  Horiz. % 86.07% 81.15% 78.69% 82.79% 98.36% 94.26% 100.00%
P/EPS 54.63 15.70 15.51 30.64 62.37 23.93 10.71 195.44%
  QoQ % 247.96% 1.23% -49.38% -50.87% 160.64% 123.44% -
  Horiz. % 510.08% 146.59% 144.82% 286.09% 582.35% 223.44% 100.00%
EY 1.83 6.37 6.45 3.26 1.60 4.18 9.34 -66.17%
  QoQ % -71.27% -1.24% 97.85% 103.75% -61.72% -55.25% -
  Horiz. % 19.59% 68.20% 69.06% 34.90% 17.13% 44.75% 100.00%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.39 0.50 0.38 0.41 0.40 0.41 -6.60%
  QoQ % -5.13% -22.00% 31.58% -7.32% 2.50% -2.44% -
  Horiz. % 90.24% 95.12% 121.95% 92.68% 100.00% 97.56% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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