[OKA] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,934 48,424 41,221 42,542 43,030 43,992 38,507 15.70%
PBT 9,334 9,716 10,134 9,317 8,948 10,312 9,057 2.02%
Tax -2,224 -2,720 -1,899 -1,956 -2,040 -2,488 -8,482 -59.00%
NP 7,110 6,996 8,235 7,361 6,908 7,824 575 433.91%
-
NP to SH 7,110 6,996 8,235 7,361 6,908 7,824 575 433.91%
-
Tax Rate 23.83% 28.00% 18.74% 20.99% 22.80% 24.13% 93.65% -
Total Cost 40,824 41,428 32,986 35,181 36,122 36,168 37,932 5.01%
-
Net Worth 66,781 67,238 64,270 61,474 59,122 52,893 6,612 366.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,154 - - - - -
Div Payout % - - 38.30% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 66,781 67,238 64,270 61,474 59,122 52,893 6,612 366.59%
NOSH 39,988 40,022 39,429 39,156 38,896 35,499 4,791 310.93%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.83% 14.45% 19.98% 17.30% 16.05% 17.79% 1.49% -
ROE 10.65% 10.40% 12.81% 11.97% 11.68% 14.79% 8.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 119.87 120.99 104.54 108.65 110.63 123.92 803.62 -71.84%
EPS 17.78 17.48 14.13 18.80 17.76 22.04 12.00 29.93%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.63 1.57 1.52 1.49 1.38 13.54%
Adjusted Per Share Value based on latest NOSH - 39,980
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.50 19.70 16.77 17.31 17.51 17.90 15.67 15.67%
EPS 2.89 2.85 3.35 3.00 2.81 3.18 0.23 439.64%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.2736 0.2615 0.2501 0.2406 0.2152 0.0269 366.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 2.26 1.88 1.62 1.80 1.79 2.00 0.00 -
P/RPS 1.89 1.55 1.55 1.66 1.62 1.61 0.00 -
P/EPS 12.71 10.76 7.76 9.57 10.08 9.07 0.00 -
EY 7.87 9.30 12.89 10.44 9.92 11.02 0.00 -
DY 0.00 0.00 4.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.12 0.99 1.15 1.18 1.34 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 23/05/03 21/02/03 21/11/02 14/10/02 02/07/02 -
Price 2.90 2.48 1.77 1.73 1.75 1.78 2.02 -
P/RPS 2.42 2.05 1.69 1.59 1.58 1.44 0.25 353.57%
P/EPS 16.31 14.19 8.47 9.20 9.85 8.08 16.83 -2.06%
EY 6.13 7.05 11.80 10.87 10.15 12.38 5.94 2.11%
DY 0.00 0.00 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.48 1.09 1.10 1.15 1.19 1.46 12.39%

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