[OKA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -69.18%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 55,454 41,559 28,245 14,139 43,939 33,319 23,967 74.84%
PBT 6,706 6,968 5,094 2,731 7,689 5,737 4,667 27.30%
Tax -806 -1,373 -1,372 -782 -1,366 -1,056 -1,112 -19.29%
NP 5,900 5,595 3,722 1,949 6,323 4,681 3,555 40.13%
-
NP to SH 5,900 5,595 3,722 1,949 6,323 4,681 3,555 40.13%
-
Tax Rate 12.02% 19.70% 26.93% 28.63% 17.77% 18.41% 23.83% -
Total Cost 49,554 35,964 24,523 12,190 37,616 28,638 20,412 80.53%
-
Net Worth 73,187 73,239 72,639 70,763 68,989 67,814 66,781 6.29%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,399 - - - 2,399 - - -
Div Payout % 40.67% - - - 37.95% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,187 73,239 72,639 70,763 68,989 67,814 66,781 6.29%
NOSH 59,989 60,032 60,032 59,969 59,990 60,012 39,988 31.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.64% 13.46% 13.18% 13.78% 14.39% 14.05% 14.83% -
ROE 8.06% 7.64% 5.12% 2.75% 9.17% 6.90% 5.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.44 69.23 47.05 23.58 73.24 55.52 59.93 33.46%
EPS 9.83 9.32 6.20 3.25 10.54 7.80 8.89 6.92%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.18 1.15 1.13 1.67 -18.87%
Adjusted Per Share Value based on latest NOSH - 59,969
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.56 16.91 11.49 5.75 17.88 13.56 9.75 74.85%
EPS 2.40 2.28 1.51 0.79 2.57 1.90 1.45 39.88%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2978 0.298 0.2956 0.2879 0.2807 0.2759 0.2717 6.29%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.36 1.53 1.35 1.60 2.09 1.90 2.26 -
P/RPS 1.47 2.21 2.87 6.79 2.85 3.42 3.77 -46.59%
P/EPS 13.83 16.42 21.77 49.23 19.83 24.36 25.42 -33.33%
EY 7.23 6.09 4.59 2.03 5.04 4.11 3.93 50.08%
DY 2.94 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 1.11 1.25 1.12 1.36 1.82 1.68 1.35 -12.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 26/11/04 27/08/04 28/05/04 12/04/04 21/11/03 -
Price 1.05 1.42 1.33 1.27 1.54 2.00 2.90 -
P/RPS 1.14 2.05 2.83 5.39 2.10 3.60 4.84 -61.82%
P/EPS 10.68 15.24 21.45 39.08 14.61 25.64 32.62 -52.46%
EY 9.37 6.56 4.66 2.56 6.84 3.90 3.07 110.26%
DY 3.81 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.86 1.16 1.10 1.08 1.34 1.77 1.74 -37.46%

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