[OKA] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -3.57%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 112,804 103,036 102,652 105,060 106,104 105,619 108,716 2.49%
PBT 1,956 5,445 6,090 6,418 7,096 5,262 6,274 -54.12%
Tax -752 -1,571 -2,278 -1,442 -1,936 -1,240 -1,613 -39.95%
NP 1,204 3,874 3,812 4,976 5,160 4,022 4,661 -59.54%
-
NP to SH 1,204 3,874 3,812 4,976 5,160 4,022 4,661 -59.54%
-
Tax Rate 38.45% 28.85% 37.41% 22.47% 27.28% 23.57% 25.71% -
Total Cost 111,600 99,162 98,840 100,084 100,944 101,597 104,054 4.79%
-
Net Worth 78,861 78,640 77,481 79,735 78,599 76,838 76,287 2.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,800 - - - 2,401 - -
Div Payout % - 46.49% - - - 59.70% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 78,861 78,640 77,481 79,735 78,599 76,838 76,287 2.24%
NOSH 60,200 60,031 60,063 59,951 59,999 60,029 60,068 0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.07% 3.76% 3.71% 4.74% 4.86% 3.81% 4.29% -
ROE 1.53% 4.93% 4.92% 6.24% 6.56% 5.23% 6.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 187.38 171.64 170.91 175.24 176.84 175.94 180.99 2.34%
EPS 2.00 6.45 6.35 8.30 8.60 6.70 7.76 -59.60%
DPS 0.00 3.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.31 1.31 1.29 1.33 1.31 1.28 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 59,900
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.97 41.99 41.83 42.81 43.24 43.04 44.30 2.50%
EPS 0.49 1.58 1.55 2.03 2.10 1.64 1.90 -59.58%
DPS 0.00 0.73 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.3214 0.3205 0.3157 0.3249 0.3203 0.3131 0.3109 2.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.61 0.62 0.61 0.70 0.49 0.38 0.39 -
P/RPS 0.33 0.36 0.36 0.40 0.28 0.22 0.22 31.13%
P/EPS 30.50 9.61 9.61 8.43 5.70 5.67 5.03 233.62%
EY 3.28 10.41 10.40 11.86 17.55 17.63 19.90 -70.03%
DY 0.00 4.84 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.47 0.47 0.47 0.53 0.37 0.30 0.31 32.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 22/02/10 20/11/09 28/08/09 29/05/09 23/02/09 -
Price 0.64 0.60 0.68 0.62 0.68 0.40 0.40 -
P/RPS 0.34 0.35 0.40 0.35 0.38 0.23 0.22 33.77%
P/EPS 32.00 9.30 10.71 7.47 7.91 5.97 5.15 239.11%
EY 3.13 10.76 9.33 13.39 12.65 16.75 19.40 -70.46%
DY 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.49 0.46 0.53 0.47 0.52 0.31 0.31 35.80%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment