Highlights

[OKA] QoQ Quarter Result on 2013-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -27.77%    YoY -     -42.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,917 35,811 35,359 28,945 33,201 33,540 37,393 -0.85%
  QoQ % 3.09% 1.28% 22.16% -12.82% -1.01% -10.30% -
  Horiz. % 98.73% 95.77% 94.56% 77.41% 88.79% 89.70% 100.00%
PBT 4,105 3,824 3,962 749 2,593 1,608 3,253 16.73%
  QoQ % 7.35% -3.48% 428.97% -71.11% 61.26% -50.57% -
  Horiz. % 126.19% 117.55% 121.80% 23.02% 79.71% 49.43% 100.00%
Tax -1,216 -1,083 -1,090 367 -1,048 -962 -885 23.52%
  QoQ % -12.28% 0.64% -397.00% 135.02% -8.94% -8.70% -
  Horiz. % 137.40% 122.37% 123.16% -41.47% 118.42% 108.70% 100.00%
NP 2,889 2,741 2,872 1,116 1,545 646 2,368 14.14%
  QoQ % 5.40% -4.56% 157.35% -27.77% 139.16% -72.72% -
  Horiz. % 122.00% 115.75% 121.28% 47.13% 65.24% 27.28% 100.00%
NP to SH 2,889 2,741 2,872 1,116 1,545 646 2,368 14.14%
  QoQ % 5.40% -4.56% 157.35% -27.77% 139.16% -72.72% -
  Horiz. % 122.00% 115.75% 121.28% 47.13% 65.24% 27.28% 100.00%
Tax Rate 29.62 % 28.32 % 27.51 % -49.00 % 40.42 % 59.83 % 27.21 % 5.80%
  QoQ % 4.59% 2.94% 156.14% -221.23% -32.44% 119.88% -
  Horiz. % 108.86% 104.08% 101.10% -180.08% 148.55% 219.88% 100.00%
Total Cost 34,028 33,070 32,487 27,829 31,656 32,894 35,025 -1.90%
  QoQ % 2.90% 1.79% 16.74% -12.09% -3.76% -6.08% -
  Horiz. % 97.15% 94.42% 92.75% 79.45% 90.38% 93.92% 100.00%
Net Worth 103,907 103,162 100,339 97,799 96,787 96,301 95,918 5.46%
  QoQ % 0.72% 2.81% 2.60% 1.05% 0.50% 0.40% -
  Horiz. % 108.33% 107.55% 104.61% 101.96% 100.91% 100.40% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,099 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 188.17 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,907 103,162 100,339 97,799 96,787 96,301 95,918 5.46%
  QoQ % 0.72% 2.81% 2.60% 1.05% 0.50% 0.40% -
  Horiz. % 108.33% 107.55% 104.61% 101.96% 100.91% 100.40% 100.00%
NOSH 60,062 59,978 60,083 59,999 60,116 59,814 59,949 0.13%
  QoQ % 0.14% -0.18% 0.14% -0.19% 0.50% -0.22% -
  Horiz. % 100.19% 100.05% 100.22% 100.08% 100.28% 99.78% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.83 % 7.65 % 8.12 % 3.86 % 4.65 % 1.93 % 6.33 % 15.19%
  QoQ % 2.35% -5.79% 110.36% -16.99% 140.93% -69.51% -
  Horiz. % 123.70% 120.85% 128.28% 60.98% 73.46% 30.49% 100.00%
ROE 2.78 % 2.66 % 2.86 % 1.14 % 1.60 % 0.67 % 2.47 % 8.18%
  QoQ % 4.51% -6.99% 150.88% -28.75% 138.81% -72.87% -
  Horiz. % 112.55% 107.69% 115.79% 46.15% 64.78% 27.13% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.46 59.71 58.85 48.24 55.23 56.07 62.37 -0.97%
  QoQ % 2.93% 1.46% 21.99% -12.66% -1.50% -10.10% -
  Horiz. % 98.54% 95.74% 94.36% 77.34% 88.55% 89.90% 100.00%
EPS 4.81 4.57 4.78 1.86 2.57 1.08 3.95 13.99%
  QoQ % 5.25% -4.39% 156.99% -27.63% 137.96% -72.66% -
  Horiz. % 121.77% 115.70% 121.01% 47.09% 65.06% 27.34% 100.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.7200 1.6700 1.6300 1.6100 1.6100 1.6000 5.33%
  QoQ % 0.58% 2.99% 2.45% 1.24% 0.00% 0.62% -
  Horiz. % 108.12% 107.50% 104.37% 101.87% 100.62% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.04 14.59 14.41 11.80 13.53 13.67 15.24 -0.87%
  QoQ % 3.08% 1.25% 22.12% -12.79% -1.02% -10.30% -
  Horiz. % 98.69% 95.73% 94.55% 77.43% 88.78% 89.70% 100.00%
EPS 1.18 1.12 1.17 0.45 0.63 0.26 0.96 14.70%
  QoQ % 5.36% -4.27% 160.00% -28.57% 142.31% -72.92% -
  Horiz. % 122.92% 116.67% 121.88% 46.88% 65.62% 27.08% 100.00%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4234 0.4204 0.4089 0.3985 0.3944 0.3924 0.3909 5.45%
  QoQ % 0.71% 2.81% 2.61% 1.04% 0.51% 0.38% -
  Horiz. % 108.31% 107.55% 104.60% 101.94% 100.90% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0700 0.7350 0.6200 0.5800 0.5800 0.6300 0.5400 -
P/RPS 1.74 1.23 1.05 1.20 1.05 1.12 0.87 58.54%
  QoQ % 41.46% 17.14% -12.50% 14.29% -6.25% 28.74% -
  Horiz. % 200.00% 141.38% 120.69% 137.93% 120.69% 128.74% 100.00%
P/EPS 22.25 16.08 12.97 31.18 22.57 58.33 13.67 38.25%
  QoQ % 38.37% 23.98% -58.40% 38.15% -61.31% 326.70% -
  Horiz. % 162.77% 117.63% 94.88% 228.09% 165.11% 426.70% 100.00%
EY 4.50 6.22 7.71 3.21 4.43 1.71 7.31 -27.57%
  QoQ % -27.65% -19.33% 140.19% -27.54% 159.06% -76.61% -
  Horiz. % 61.56% 85.09% 105.47% 43.91% 60.60% 23.39% 100.00%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.62 0.43 0.37 0.36 0.36 0.39 0.34 49.10%
  QoQ % 44.19% 16.22% 2.78% 0.00% -7.69% 14.71% -
  Horiz. % 182.35% 126.47% 108.82% 105.88% 105.88% 114.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 -
Price 1.4000 0.7050 0.6650 0.6700 0.5450 0.5900 0.6200 -
P/RPS 2.28 1.18 1.13 1.39 0.99 1.05 0.99 74.13%
  QoQ % 93.22% 4.42% -18.71% 40.40% -5.71% 6.06% -
  Horiz. % 230.30% 119.19% 114.14% 140.40% 100.00% 106.06% 100.00%
P/EPS 29.11 15.43 13.91 36.02 21.21 54.63 15.70 50.76%
  QoQ % 88.66% 10.93% -61.38% 69.83% -61.18% 247.96% -
  Horiz. % 185.41% 98.28% 88.60% 229.43% 135.10% 347.96% 100.00%
EY 3.44 6.48 7.19 2.78 4.72 1.83 6.37 -33.61%
  QoQ % -46.91% -9.87% 158.63% -41.10% 157.92% -71.27% -
  Horiz. % 54.00% 101.73% 112.87% 43.64% 74.10% 28.73% 100.00%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.41 0.40 0.41 0.34 0.37 0.39 62.57%
  QoQ % 97.56% 2.50% -2.44% 20.59% -8.11% -5.13% -
  Horiz. % 207.69% 105.13% 102.56% 105.13% 87.18% 94.87% 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
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

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