[OKA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 51.47%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,907 39,257 145,421 108,087 71,170 35,359 133,079 -28.21%
PBT 11,267 4,404 18,318 11,890 7,785 3,962 8,203 23.53%
Tax -3,154 -1,341 -4,936 -3,388 -2,172 -1,090 -2,528 15.87%
NP 8,113 3,063 13,382 8,502 5,613 2,872 5,675 26.87%
-
NP to SH 8,113 3,063 13,382 8,502 5,613 2,872 5,675 26.87%
-
Tax Rate 27.99% 30.45% 26.95% 28.49% 27.90% 27.51% 30.82% -
Total Cost 72,794 36,194 132,039 99,585 65,557 32,487 127,404 -31.12%
-
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,827 - - - 2,099 -
Div Payout % - - 13.66% - - - 37.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.43%
NOSH 121,816 122,031 60,912 60,042 60,032 60,083 59,989 60.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.03% 7.80% 9.20% 7.87% 7.89% 8.12% 4.26% -
ROE 6.87% 2.70% 12.21% 8.18% 5.44% 2.86% 5.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 66.42 32.17 238.74 180.02 118.55 58.85 221.84 -55.21%
EPS 6.66 2.51 8.61 14.16 9.35 4.78 9.46 -20.84%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
NAPS 0.97 0.93 1.80 1.73 1.72 1.67 1.63 -29.22%
Adjusted Per Share Value based on latest NOSH - 60,062
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.92 15.97 59.17 43.98 28.96 14.39 54.15 -28.21%
EPS 3.30 1.25 5.45 3.46 2.28 1.17 2.31 26.81%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.85 -
NAPS 0.4808 0.4618 0.4461 0.4227 0.4201 0.4083 0.3979 13.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.23 1.02 1.61 1.07 0.735 0.62 0.58 -
P/RPS 1.85 3.17 0.67 0.59 0.62 1.05 0.26 269.49%
P/EPS 18.47 40.64 7.33 7.56 7.86 12.97 6.13 108.47%
EY 5.41 2.46 13.65 13.23 12.72 7.71 16.31 -52.05%
DY 0.00 0.00 1.86 0.00 0.00 0.00 6.03 -
P/NAPS 1.27 1.10 0.89 0.62 0.43 0.37 0.36 131.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 -
Price 0.87 1.29 0.87 1.40 0.705 0.665 0.67 -
P/RPS 1.31 4.01 0.36 0.78 0.59 1.13 0.30 166.91%
P/EPS 13.06 51.39 3.96 9.89 7.54 13.91 7.08 50.35%
EY 7.66 1.95 25.25 10.11 13.26 7.19 14.12 -33.45%
DY 0.00 0.00 3.45 0.00 0.00 0.00 5.22 -
P/NAPS 0.90 1.39 0.48 0.81 0.41 0.40 0.41 68.82%

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