[OKA] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -30.14%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 149,572 121,107 119,782 116,784 117,280 111,331 111,822 21.42%
PBT 13,012 5,448 4,961 5,154 6,604 6,753 3,873 124.48%
Tax -3,540 -506 -952 -1,222 -976 -1,133 -568 239.04%
NP 9,472 4,942 4,009 3,932 5,628 5,620 3,305 101.89%
-
NP to SH 9,472 4,942 4,009 3,932 5,628 5,620 3,305 101.89%
-
Tax Rate 27.21% 9.29% 19.19% 23.71% 14.78% 16.78% 14.67% -
Total Cost 140,100 116,165 115,773 112,852 111,652 105,711 108,517 18.58%
-
Net Worth 95,918 93,637 83,427 84,514 84,179 82,258 79,231 13.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 1,800 - - - 1,801 - -
Div Payout % - 36.44% - - - 32.05% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 95,918 93,637 83,427 84,514 84,179 82,258 79,231 13.60%
NOSH 59,949 60,023 60,019 59,939 60,128 60,042 60,024 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.33% 4.08% 3.35% 3.37% 4.80% 5.05% 2.96% -
ROE 9.88% 5.28% 4.81% 4.65% 6.69% 6.83% 4.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 249.50 201.76 199.57 194.84 195.05 185.42 186.30 21.52%
EPS 15.80 8.23 6.68 6.56 9.36 9.36 5.51 101.96%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.60 1.56 1.39 1.41 1.40 1.37 1.32 13.69%
Adjusted Per Share Value based on latest NOSH - 60,107
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.86 49.28 48.74 47.52 47.72 45.30 45.50 21.42%
EPS 3.85 2.01 1.63 1.60 2.29 2.29 1.34 102.23%
DPS 0.00 0.73 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.3903 0.381 0.3395 0.3439 0.3425 0.3347 0.3224 13.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.54 0.51 0.47 0.53 0.63 0.54 0.60 -
P/RPS 0.22 0.25 0.24 0.27 0.32 0.29 0.32 -22.12%
P/EPS 3.42 6.19 7.04 8.08 6.73 5.77 10.90 -53.85%
EY 29.26 16.14 14.21 12.38 14.86 17.33 9.18 116.73%
DY 0.00 5.88 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.34 0.33 0.34 0.38 0.45 0.39 0.45 -17.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 27/02/12 25/11/11 26/08/11 23/05/11 25/02/11 -
Price 0.62 0.50 0.53 0.58 0.56 0.56 0.575 -
P/RPS 0.25 0.25 0.27 0.30 0.29 0.30 0.31 -13.37%
P/EPS 3.92 6.07 7.93 8.84 5.98 5.98 10.44 -47.98%
EY 25.48 16.47 12.60 11.31 16.71 16.71 9.58 92.07%
DY 0.00 6.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.39 0.32 0.38 0.41 0.40 0.41 0.44 -7.73%

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