[OKA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -94.41%
YoY- -57.57%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 65,948 47,554 31,470 14,072 58,477 43,974 29,494 71.07%
PBT -2,719 125 -349 281 3,562 3,473 2,596 -
Tax 691 -42 -62 -110 -505 -617 -561 -
NP -2,028 83 -411 171 3,057 2,856 2,035 -
-
NP to SH -2,028 83 -411 171 3,057 2,856 2,035 -
-
Tax Rate - 33.60% - 39.15% 14.18% 17.77% 21.61% -
Total Cost 67,976 47,471 31,881 13,901 55,420 41,118 27,459 83.09%
-
Net Worth 71,364 72,328 74,947 76,339 74,476 74,399 75,036 -3.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,499 - - - 1,801 - - -
Div Payout % 0.00% - - - 58.94% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 71,364 72,328 74,947 76,339 74,476 74,399 75,036 -3.29%
NOSH 59,969 59,285 60,441 61,071 60,061 59,999 60,029 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.08% 0.17% -1.31% 1.22% 5.23% 6.49% 6.90% -
ROE -2.84% 0.11% -0.55% 0.22% 4.10% 3.84% 2.71% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.97 80.21 52.07 23.04 97.36 73.29 49.13 71.19%
EPS -3.37 0.14 -0.68 0.28 5.09 4.76 3.39 -
DPS 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.19 1.22 1.24 1.25 1.24 1.24 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 61,071
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.87 19.38 12.82 5.73 23.83 17.92 12.02 71.04%
EPS -0.83 0.03 -0.17 0.07 1.25 1.16 0.83 -
DPS 0.61 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.2908 0.2947 0.3054 0.3111 0.3035 0.3032 0.3058 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.63 0.60 0.75 0.74 0.84 0.88 -
P/RPS 0.55 0.79 1.15 3.25 0.76 1.15 1.79 -54.49%
P/EPS -17.74 450.00 -88.24 267.86 14.54 17.65 25.96 -
EY -5.64 0.22 -1.13 0.37 6.88 5.67 3.85 -
DY 4.17 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.50 0.52 0.48 0.60 0.60 0.68 0.70 -20.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 26/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 -
Price 0.62 0.70 0.60 0.63 0.71 0.77 0.96 -
P/RPS 0.56 0.87 1.15 2.73 0.73 1.05 1.95 -56.50%
P/EPS -18.33 500.00 -88.24 225.00 13.95 16.18 28.32 -
EY -5.45 0.20 -1.13 0.44 7.17 6.18 3.53 -
DY 4.03 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.52 0.57 0.48 0.50 0.57 0.62 0.77 -23.04%

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