Highlights

[OKA] QoQ Quarter Result on 2012-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     139.16%    YoY -     48.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,811 35,359 28,945 33,201 33,540 37,393 31,270 9.45%
  QoQ % 1.28% 22.16% -12.82% -1.01% -10.30% 19.58% -
  Horiz. % 114.52% 113.08% 92.56% 106.18% 107.26% 119.58% 100.00%
PBT 3,824 3,962 749 2,593 1,608 3,253 1,727 69.80%
  QoQ % -3.48% 428.97% -71.11% 61.26% -50.57% 88.36% -
  Horiz. % 221.42% 229.42% 43.37% 150.14% 93.11% 188.36% 100.00%
Tax -1,083 -1,090 367 -1,048 -962 -885 208 -
  QoQ % 0.64% -397.00% 135.02% -8.94% -8.70% -525.48% -
  Horiz. % -520.67% -524.04% 176.44% -503.85% -462.50% -425.48% 100.00%
NP 2,741 2,872 1,116 1,545 646 2,368 1,935 26.10%
  QoQ % -4.56% 157.35% -27.77% 139.16% -72.72% 22.38% -
  Horiz. % 141.65% 148.42% 57.67% 79.84% 33.39% 122.38% 100.00%
NP to SH 2,741 2,872 1,116 1,545 646 2,368 1,935 26.10%
  QoQ % -4.56% 157.35% -27.77% 139.16% -72.72% 22.38% -
  Horiz. % 141.65% 148.42% 57.67% 79.84% 33.39% 122.38% 100.00%
Tax Rate 28.32 % 27.51 % -49.00 % 40.42 % 59.83 % 27.21 % -12.04 % -
  QoQ % 2.94% 156.14% -221.23% -32.44% 119.88% 326.00% -
  Horiz. % -235.22% -228.49% 406.98% -335.71% -496.93% -226.00% 100.00%
Total Cost 33,070 32,487 27,829 31,656 32,894 35,025 29,335 8.31%
  QoQ % 1.79% 16.74% -12.09% -3.76% -6.08% 19.40% -
  Horiz. % 112.73% 110.74% 94.87% 107.91% 112.13% 119.40% 100.00%
Net Worth 103,162 100,339 97,799 96,787 96,301 95,918 60,029 43.43%
  QoQ % 2.81% 2.60% 1.05% 0.50% 0.40% 59.79% -
  Horiz. % 171.85% 167.15% 162.92% 161.23% 160.42% 159.79% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,099 - - - 1,800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 202.18% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 103,162 100,339 97,799 96,787 96,301 95,918 60,029 43.43%
  QoQ % 2.81% 2.60% 1.05% 0.50% 0.40% 59.79% -
  Horiz. % 171.85% 167.15% 162.92% 161.23% 160.42% 159.79% 100.00%
NOSH 59,978 60,083 59,999 60,116 59,814 59,949 60,029 -0.06%
  QoQ % -0.18% 0.14% -0.19% 0.50% -0.22% -0.13% -
  Horiz. % 99.91% 100.09% 99.95% 100.14% 99.64% 99.87% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.65 % 8.12 % 3.86 % 4.65 % 1.93 % 6.33 % 6.19 % 15.15%
  QoQ % -5.79% 110.36% -16.99% 140.93% -69.51% 2.26% -
  Horiz. % 123.59% 131.18% 62.36% 75.12% 31.18% 102.26% 100.00%
ROE 2.66 % 2.86 % 1.14 % 1.60 % 0.67 % 2.47 % 3.22 % -11.95%
  QoQ % -6.99% 150.88% -28.75% 138.81% -72.87% -23.29% -
  Horiz. % 82.61% 88.82% 35.40% 49.69% 20.81% 76.71% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.71 58.85 48.24 55.23 56.07 62.37 52.09 9.52%
  QoQ % 1.46% 21.99% -12.66% -1.50% -10.10% 19.74% -
  Horiz. % 114.63% 112.98% 92.61% 106.03% 107.64% 119.74% 100.00%
EPS 4.57 4.78 1.86 2.57 1.08 3.95 3.22 26.26%
  QoQ % -4.39% 156.99% -27.63% 137.96% -72.66% 22.67% -
  Horiz. % 141.93% 148.45% 57.76% 79.81% 33.54% 122.67% 100.00%
DPS 0.00 0.00 3.50 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% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7200 1.6700 1.6300 1.6100 1.6100 1.6000 1.0000 43.51%
  QoQ % 2.99% 2.45% 1.24% 0.00% 0.62% 60.00% -
  Horiz. % 172.00% 167.00% 163.00% 161.00% 161.00% 160.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.59 14.41 11.80 13.53 13.67 15.24 12.74 9.45%
  QoQ % 1.25% 22.12% -12.79% -1.02% -10.30% 19.62% -
  Horiz. % 114.52% 113.11% 92.62% 106.20% 107.30% 119.62% 100.00%
EPS 1.12 1.17 0.45 0.63 0.26 0.96 0.79 26.17%
  QoQ % -4.27% 160.00% -28.57% 142.31% -72.92% 21.52% -
  Horiz. % 141.77% 148.10% 56.96% 79.75% 32.91% 121.52% 100.00%
DPS 0.00 0.00 0.86 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% 117.81% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4204 0.4089 0.3985 0.3944 0.3924 0.3909 0.2446 43.44%
  QoQ % 2.81% 2.61% 1.04% 0.51% 0.38% 59.81% -
  Horiz. % 171.87% 167.17% 162.92% 161.24% 160.43% 159.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.7350 0.6200 0.5800 0.5800 0.6300 0.5400 0.5100 -
P/RPS 1.23 1.05 1.20 1.05 1.12 0.87 0.98 16.34%
  QoQ % 17.14% -12.50% 14.29% -6.25% 28.74% -11.22% -
  Horiz. % 125.51% 107.14% 122.45% 107.14% 114.29% 88.78% 100.00%
P/EPS 16.08 12.97 31.18 22.57 58.33 13.67 15.82 1.09%
  QoQ % 23.98% -58.40% 38.15% -61.31% 326.70% -13.59% -
  Horiz. % 101.64% 81.98% 197.09% 142.67% 368.71% 86.41% 100.00%
EY 6.22 7.71 3.21 4.43 1.71 7.31 6.32 -1.06%
  QoQ % -19.33% 140.19% -27.54% 159.06% -76.61% 15.66% -
  Horiz. % 98.42% 121.99% 50.79% 70.09% 27.06% 115.66% 100.00%
DY 0.00 0.00 6.03 0.00 0.00 0.00 5.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.37 0.36 0.36 0.39 0.34 0.51 -10.74%
  QoQ % 16.22% 2.78% 0.00% -7.69% 14.71% -33.33% -
  Horiz. % 84.31% 72.55% 70.59% 70.59% 76.47% 66.67% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.7050 0.6650 0.6700 0.5450 0.5900 0.6200 0.5000 -
P/RPS 1.18 1.13 1.39 0.99 1.05 0.99 0.96 14.73%
  QoQ % 4.42% -18.71% 40.40% -5.71% 6.06% 3.13% -
  Horiz. % 122.92% 117.71% 144.79% 103.12% 109.38% 103.12% 100.00%
P/EPS 15.43 13.91 36.02 21.21 54.63 15.70 15.51 -0.34%
  QoQ % 10.93% -61.38% 69.83% -61.18% 247.96% 1.23% -
  Horiz. % 99.48% 89.68% 232.24% 136.75% 352.22% 101.23% 100.00%
EY 6.48 7.19 2.78 4.72 1.83 6.37 6.45 0.31%
  QoQ % -9.87% 158.63% -41.10% 157.92% -71.27% -1.24% -
  Horiz. % 100.47% 111.47% 43.10% 73.18% 28.37% 98.76% 100.00%
DY 0.00 0.00 5.22 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.40 0.41 0.34 0.37 0.39 0.50 -12.38%
  QoQ % 2.50% -2.44% 20.59% -8.11% -5.13% -22.00% -
  Horiz. % 82.00% 80.00% 82.00% 68.00% 74.00% 78.00% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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