[OKA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -49.39%
YoY- 21.28%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 145,421 108,087 71,170 35,359 133,079 104,134 70,933 61.45%
PBT 18,318 11,890 7,785 3,962 8,203 7,454 4,861 142.35%
Tax -4,936 -3,388 -2,172 -1,090 -2,528 -2,895 -1,847 92.69%
NP 13,382 8,502 5,613 2,872 5,675 4,559 3,014 170.38%
-
NP to SH 13,382 8,502 5,613 2,872 5,675 4,559 3,014 170.38%
-
Tax Rate 26.95% 28.49% 27.90% 27.51% 30.82% 38.84% 38.00% -
Total Cost 132,039 99,585 65,557 32,487 127,404 99,575 67,919 55.82%
-
Net Worth 109,642 103,873 103,255 100,339 97,782 96,578 96,664 8.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,827 - - - 2,099 - - -
Div Payout % 13.66% - - - 37.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 109,642 103,873 103,255 100,339 97,782 96,578 96,664 8.76%
NOSH 60,912 60,042 60,032 60,083 59,989 59,986 60,039 0.96%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.20% 7.87% 7.89% 8.12% 4.26% 4.38% 4.25% -
ROE 12.21% 8.18% 5.44% 2.86% 5.80% 4.72% 3.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 238.74 180.02 118.55 58.85 221.84 173.59 118.14 59.90%
EPS 8.61 14.16 9.35 4.78 9.46 7.60 5.02 43.33%
DPS 3.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.80 1.73 1.72 1.67 1.63 1.61 1.61 7.72%
Adjusted Per Share Value based on latest NOSH - 60,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.26 44.05 29.00 14.41 54.23 42.44 28.91 61.43%
EPS 5.45 3.46 2.29 1.17 2.31 1.86 1.23 170.01%
DPS 0.74 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.4468 0.4233 0.4208 0.4089 0.3985 0.3936 0.3939 8.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.61 1.07 0.735 0.62 0.58 0.58 0.63 -
P/RPS 0.67 0.59 0.62 1.05 0.26 0.33 0.53 16.93%
P/EPS 7.33 7.56 7.86 12.97 6.13 7.63 12.55 -30.15%
EY 13.65 13.23 12.72 7.71 16.31 13.10 7.97 43.19%
DY 1.86 0.00 0.00 0.00 6.03 0.00 0.00 -
P/NAPS 0.89 0.62 0.43 0.37 0.36 0.36 0.39 73.42%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 -
Price 0.87 1.40 0.705 0.665 0.67 0.545 0.59 -
P/RPS 0.36 0.78 0.59 1.13 0.30 0.31 0.50 -19.68%
P/EPS 3.96 9.89 7.54 13.91 7.08 7.17 11.75 -51.60%
EY 25.25 10.11 13.26 7.19 14.12 13.94 8.51 106.62%
DY 3.45 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.48 0.81 0.41 0.40 0.41 0.34 0.37 18.96%

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