Highlights

[OKA] YoY Quarter Result on 2009-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -69.03%    YoY -     -69.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,201 31,445 28,028 24,459 25,824 20,642 16,084 12.83%
  YoY % 5.58% 12.19% 14.59% -5.29% 25.10% 28.34% -
  Horiz. % 206.42% 195.50% 174.26% 152.07% 160.56% 128.34% 100.00%
PBT 2,593 1,144 865 1,359 1,992 372 474 32.71%
  YoY % 126.66% 32.25% -36.35% -31.78% 435.48% -21.52% -
  Horiz. % 547.05% 241.35% 182.49% 286.71% 420.25% 78.48% 100.00%
Tax -1,048 -103 151 -988 -781 -65 20 -
  YoY % -917.48% -168.21% 115.28% -26.50% -1,101.54% -425.00% -
  Horiz. % -5,240.00% -515.00% 755.00% -4,940.00% -3,905.00% -325.00% 100.00%
NP 1,545 1,041 1,016 371 1,211 307 494 20.91%
  YoY % 48.41% 2.46% 173.85% -69.36% 294.46% -37.85% -
  Horiz. % 312.75% 210.73% 205.67% 75.10% 245.14% 62.15% 100.00%
NP to SH 1,545 1,041 1,016 371 1,211 307 494 20.91%
  YoY % 48.41% 2.46% 173.85% -69.36% 294.46% -37.85% -
  Horiz. % 312.75% 210.73% 205.67% 75.10% 245.14% 62.15% 100.00%
Tax Rate 40.42 % 9.00 % -17.46 % 72.70 % 39.21 % 17.47 % -4.22 % -
  YoY % 349.11% 151.55% -124.02% 85.41% 124.44% 513.98% -
  Horiz. % -957.82% -213.27% 413.74% -1,722.75% -929.15% -413.98% 100.00%
Total Cost 31,656 30,404 27,012 24,088 24,613 20,335 15,590 12.52%
  YoY % 4.12% 12.56% 12.14% -2.13% 21.04% 30.44% -
  Horiz. % 203.05% 195.02% 173.26% 154.51% 157.88% 130.44% 100.00%
Net Worth 96,787 83,641 79,356 77,191 76,137 71,633 73,497 4.69%
  YoY % 15.72% 5.40% 2.80% 1.39% 6.29% -2.54% -
  Horiz. % 131.69% 113.80% 107.97% 105.03% 103.59% 97.46% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,787 83,641 79,356 77,191 76,137 71,633 73,497 4.69%
  YoY % 15.72% 5.40% 2.80% 1.39% 6.29% -2.54% -
  Horiz. % 131.69% 113.80% 107.97% 105.03% 103.59% 97.46% 100.00%
NOSH 60,116 60,173 60,118 59,838 59,950 60,196 60,243 -0.04%
  YoY % -0.09% 0.09% 0.47% -0.19% -0.41% -0.08% -
  Horiz. % 99.79% 99.88% 99.79% 99.33% 99.51% 99.92% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.65 % 3.31 % 3.62 % 1.52 % 4.69 % 1.49 % 3.07 % 7.16%
  YoY % 40.48% -8.56% 138.16% -67.59% 214.77% -51.47% -
  Horiz. % 151.47% 107.82% 117.92% 49.51% 152.77% 48.53% 100.00%
ROE 1.60 % 1.24 % 1.28 % 0.48 % 1.59 % 0.43 % 0.67 % 15.60%
  YoY % 29.03% -3.12% 166.67% -69.81% 269.77% -35.82% -
  Horiz. % 238.81% 185.07% 191.04% 71.64% 237.31% 64.18% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.23 52.26 46.62 40.87 43.08 34.29 26.70 12.87%
  YoY % 5.68% 12.10% 14.07% -5.13% 25.63% 28.43% -
  Horiz. % 206.85% 195.73% 174.61% 153.07% 161.35% 128.43% 100.00%
EPS 2.57 1.73 1.69 0.62 2.02 0.51 0.82 20.95%
  YoY % 48.55% 2.37% 172.58% -69.31% 296.08% -37.80% -
  Horiz. % 313.41% 210.98% 206.10% 75.61% 246.34% 62.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6100 1.3900 1.3200 1.2900 1.2700 1.1900 1.2200 4.73%
  YoY % 15.83% 5.30% 2.33% 1.57% 6.72% -2.46% -
  Horiz. % 131.97% 113.93% 108.20% 105.74% 104.10% 97.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.53 12.81 11.42 9.97 10.52 8.41 6.55 12.84%
  YoY % 5.62% 12.17% 14.54% -5.23% 25.09% 28.40% -
  Horiz. % 206.56% 195.57% 174.35% 152.21% 160.61% 128.40% 100.00%
EPS 0.63 0.42 0.41 0.15 0.49 0.13 0.20 21.05%
  YoY % 50.00% 2.44% 173.33% -69.39% 276.92% -35.00% -
  Horiz. % 315.00% 210.00% 205.00% 75.00% 245.00% 65.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3944 0.3408 0.3234 0.3146 0.3103 0.2919 0.2995 4.69%
  YoY % 15.73% 5.38% 2.80% 1.39% 6.30% -2.54% -
  Horiz. % 131.69% 113.79% 107.98% 105.04% 103.61% 97.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.5800 0.4700 0.6000 0.6100 0.3900 0.5000 0.6300 -
P/RPS 1.05 0.90 1.29 1.49 0.91 1.46 2.36 -12.62%
  YoY % 16.67% -30.23% -13.42% 63.74% -37.67% -38.14% -
  Horiz. % 44.49% 38.14% 54.66% 63.14% 38.56% 61.86% 100.00%
P/EPS 22.57 27.17 35.50 98.39 19.31 98.04 76.83 -18.45%
  YoY % -16.93% -23.46% -63.92% 409.53% -80.30% 27.61% -
  Horiz. % 29.38% 35.36% 46.21% 128.06% 25.13% 127.61% 100.00%
EY 4.43 3.68 2.82 1.02 5.18 1.02 1.30 22.65%
  YoY % 20.38% 30.50% 176.47% -80.31% 407.84% -21.54% -
  Horiz. % 340.77% 283.08% 216.92% 78.46% 398.46% 78.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.34 0.45 0.47 0.31 0.42 0.52 -5.94%
  YoY % 5.88% -24.44% -4.26% 51.61% -26.19% -19.23% -
  Horiz. % 69.23% 65.38% 86.54% 90.38% 59.62% 80.77% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 0.5450 0.5300 0.5750 0.6800 0.4000 0.4500 0.7000 -
P/RPS 0.99 1.01 1.23 1.66 0.93 1.31 2.62 -14.96%
  YoY % -1.98% -17.89% -25.90% 78.49% -29.01% -50.00% -
  Horiz. % 37.79% 38.55% 46.95% 63.36% 35.50% 50.00% 100.00%
P/EPS 21.21 30.64 34.02 109.68 19.80 88.24 85.37 -20.70%
  YoY % -30.78% -9.94% -68.98% 453.94% -77.56% 3.36% -
  Horiz. % 24.84% 35.89% 39.85% 128.48% 23.19% 103.36% 100.00%
EY 4.72 3.26 2.94 0.91 5.05 1.13 1.17 26.14%
  YoY % 44.79% 10.88% 223.08% -81.98% 346.90% -3.42% -
  Horiz. % 403.42% 278.63% 251.28% 77.78% 431.62% 96.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.38 0.44 0.53 0.31 0.38 0.57 -8.24%
  YoY % -10.53% -13.64% -16.98% 70.97% -18.42% -33.33% -
  Horiz. % 59.65% 66.67% 77.19% 92.98% 54.39% 66.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS