[OKA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -67.93%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 103,036 76,989 52,530 26,526 105,619 81,537 55,713 50.72%
PBT 5,445 4,568 3,209 1,774 5,262 4,706 2,714 59.13%
Tax -1,571 -1,709 -721 -484 -1,240 -1,210 -429 137.76%
NP 3,874 2,859 2,488 1,290 4,022 3,496 2,285 42.22%
-
NP to SH 3,874 2,859 2,488 1,290 4,022 3,496 2,285 42.22%
-
Tax Rate 28.85% 37.41% 22.47% 27.28% 23.57% 25.71% 15.81% -
Total Cost 99,162 74,130 50,042 25,236 101,597 78,041 53,428 51.08%
-
Net Worth 78,640 77,481 79,735 78,599 76,838 76,287 76,766 1.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,800 - - - 2,401 - - -
Div Payout % 46.49% - - - 59.70% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 78,640 77,481 79,735 78,599 76,838 76,287 76,766 1.62%
NOSH 60,031 60,063 59,951 59,999 60,029 60,068 59,973 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.76% 3.71% 4.74% 4.86% 3.81% 4.29% 4.10% -
ROE 4.93% 3.69% 3.12% 1.64% 5.23% 4.58% 2.98% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 171.64 128.18 87.62 44.21 175.94 135.74 92.90 50.62%
EPS 6.45 4.76 4.15 2.15 6.70 5.82 3.81 42.08%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.31 1.29 1.33 1.31 1.28 1.27 1.28 1.55%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.92 31.33 21.37 10.79 42.98 33.18 22.67 50.71%
EPS 1.58 1.16 1.01 0.52 1.64 1.42 0.93 42.42%
DPS 0.73 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.32 0.3153 0.3244 0.3198 0.3126 0.3104 0.3124 1.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.61 0.70 0.49 0.38 0.39 0.41 -
P/RPS 0.36 0.48 0.80 1.11 0.22 0.29 0.44 -12.53%
P/EPS 9.61 12.82 16.87 22.79 5.67 6.70 10.76 -7.26%
EY 10.41 7.80 5.93 4.39 17.63 14.92 9.29 7.89%
DY 4.84 0.00 0.00 0.00 10.53 0.00 0.00 -
P/NAPS 0.47 0.47 0.53 0.37 0.30 0.31 0.32 29.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 28/08/09 29/05/09 23/02/09 28/11/08 -
Price 0.60 0.68 0.62 0.68 0.40 0.40 0.38 -
P/RPS 0.35 0.53 0.71 1.54 0.23 0.29 0.41 -10.01%
P/EPS 9.30 14.29 14.94 31.63 5.97 6.87 9.97 -4.53%
EY 10.76 7.00 6.69 3.16 16.75 14.55 10.03 4.79%
DY 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.52 0.31 0.31 0.30 33.00%

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