[OKA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -23.39%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 111,678 112,804 103,036 102,652 105,060 106,104 105,619 3.78%
PBT 4,080 1,956 5,445 6,090 6,418 7,096 5,262 -15.58%
Tax -1,154 -752 -1,571 -2,278 -1,442 -1,936 -1,240 -4.67%
NP 2,926 1,204 3,874 3,812 4,976 5,160 4,022 -19.09%
-
NP to SH 2,926 1,204 3,874 3,812 4,976 5,160 4,022 -19.09%
-
Tax Rate 28.28% 38.45% 28.85% 37.41% 22.47% 27.28% 23.57% -
Total Cost 108,752 111,600 99,162 98,840 100,084 100,944 101,597 4.63%
-
Net Worth 79,745 78,861 78,640 77,481 79,735 78,599 76,838 2.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,800 - - - 2,401 -
Div Payout % - - 46.49% - - - 59.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,745 78,861 78,640 77,481 79,735 78,599 76,838 2.50%
NOSH 59,959 60,200 60,031 60,063 59,951 59,999 60,029 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.62% 1.07% 3.76% 3.71% 4.74% 4.86% 3.81% -
ROE 3.67% 1.53% 4.93% 4.92% 6.24% 6.56% 5.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 186.26 187.38 171.64 170.91 175.24 176.84 175.94 3.86%
EPS 4.88 2.00 6.45 6.35 8.30 8.60 6.70 -19.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.33 1.31 1.31 1.29 1.33 1.31 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 59,838
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.44 45.90 41.92 41.77 42.75 43.17 42.98 3.77%
EPS 1.19 0.49 1.58 1.55 2.02 2.10 1.64 -19.23%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.98 -
NAPS 0.3245 0.3209 0.32 0.3153 0.3244 0.3198 0.3126 2.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.61 0.62 0.61 0.70 0.49 0.38 -
P/RPS 0.34 0.33 0.36 0.36 0.40 0.28 0.22 33.63%
P/EPS 13.11 30.50 9.61 9.61 8.43 5.70 5.67 74.76%
EY 7.63 3.28 10.41 10.40 11.86 17.55 17.63 -42.75%
DY 0.00 0.00 4.84 0.00 0.00 0.00 10.53 -
P/NAPS 0.48 0.47 0.47 0.47 0.53 0.37 0.30 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 22/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.63 0.64 0.60 0.68 0.62 0.68 0.40 -
P/RPS 0.34 0.34 0.35 0.40 0.35 0.38 0.23 29.73%
P/EPS 12.91 32.00 9.30 10.71 7.47 7.91 5.97 67.14%
EY 7.75 3.13 10.76 9.33 13.39 12.65 16.75 -40.15%
DY 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.47 0.49 0.46 0.53 0.47 0.52 0.31 31.94%

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