[OKA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -77.11%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 163,264 119,788 80,907 39,257 145,421 108,087 71,170 74.02%
PBT 20,618 18,432 11,267 4,404 18,318 11,890 7,785 91.53%
Tax -5,659 -5,119 -3,154 -1,341 -4,936 -3,388 -2,172 89.45%
NP 14,959 13,313 8,113 3,063 13,382 8,502 5,613 92.33%
-
NP to SH 14,959 13,313 8,113 3,063 13,382 8,502 5,613 92.33%
-
Tax Rate 27.45% 27.77% 27.99% 30.45% 26.95% 28.49% 27.90% -
Total Cost 148,305 106,475 72,794 36,194 132,039 99,585 65,557 72.41%
-
Net Worth 121,276 118,811 118,162 113,489 109,642 103,873 103,255 11.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,219 1,523 - - 1,827 - - -
Div Payout % 41.58% 11.44% - - 13.66% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 121,276 118,811 118,162 113,489 109,642 103,873 103,255 11.33%
NOSH 155,483 152,322 121,816 122,031 60,912 60,042 60,032 88.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.16% 11.11% 10.03% 7.80% 9.20% 7.87% 7.89% -
ROE 12.33% 11.21% 6.87% 2.70% 12.21% 8.18% 5.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 105.00 78.64 66.42 32.17 238.74 180.02 118.55 -7.77%
EPS 9.80 8.74 6.66 2.51 8.61 14.16 9.35 3.18%
DPS 4.00 1.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.78 0.78 0.97 0.93 1.80 1.73 1.72 -41.00%
Adjusted Per Share Value based on latest NOSH - 122,031
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.43 48.74 32.92 15.97 59.17 43.98 28.96 74.01%
EPS 6.09 5.42 3.30 1.25 5.45 3.46 2.28 92.62%
DPS 2.53 0.62 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.4935 0.4834 0.4808 0.4618 0.4461 0.4227 0.4201 11.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.96 0.69 1.23 1.02 1.61 1.07 0.735 -
P/RPS 0.91 0.88 1.85 3.17 0.67 0.59 0.62 29.18%
P/EPS 9.98 7.89 18.47 40.64 7.33 7.56 7.86 17.27%
EY 10.02 12.67 5.41 2.46 13.65 13.23 12.72 -14.71%
DY 4.17 1.45 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 1.23 0.88 1.27 1.10 0.89 0.62 0.43 101.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 -
Price 0.985 0.995 0.87 1.29 0.87 1.40 0.705 -
P/RPS 0.94 1.27 1.31 4.01 0.36 0.78 0.59 36.45%
P/EPS 10.24 11.38 13.06 51.39 3.96 9.89 7.54 22.65%
EY 9.77 8.78 7.66 1.95 25.25 10.11 13.26 -18.43%
DY 4.06 1.01 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.26 1.28 0.90 1.39 0.48 0.81 0.41 111.52%

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