[OKA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 64.09%
YoY- 56.59%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 74,476 36,921 163,264 119,788 80,907 39,257 145,421 -35.96%
PBT 13,415 4,914 20,618 18,432 11,267 4,404 18,318 -18.73%
Tax -3,627 -1,338 -5,659 -5,119 -3,154 -1,341 -4,936 -18.55%
NP 9,788 3,576 14,959 13,313 8,113 3,063 13,382 -18.80%
-
NP to SH 9,788 3,576 14,959 13,313 8,113 3,063 13,382 -18.80%
-
Tax Rate 27.04% 27.23% 27.45% 27.77% 27.99% 30.45% 26.95% -
Total Cost 64,688 33,345 148,305 106,475 72,794 36,194 132,039 -37.82%
-
Net Worth 132,270 125,937 121,276 118,811 118,162 113,489 109,642 13.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,334 - 6,219 1,523 - - 1,827 17.71%
Div Payout % 23.85% - 41.58% 11.44% - - 13.66% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 132,270 125,937 121,276 118,811 118,162 113,489 109,642 13.31%
NOSH 155,612 155,478 155,483 152,322 121,816 122,031 60,912 86.77%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.14% 9.69% 9.16% 11.11% 10.03% 7.80% 9.20% -
ROE 7.40% 2.84% 12.33% 11.21% 6.87% 2.70% 12.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.86 23.75 105.00 78.64 66.42 32.17 238.74 -65.71%
EPS 6.29 2.30 9.80 8.74 6.66 2.51 8.61 -18.87%
DPS 1.50 0.00 4.00 1.00 0.00 0.00 3.00 -36.97%
NAPS 0.85 0.81 0.78 0.78 0.97 0.93 1.80 -39.33%
Adjusted Per Share Value based on latest NOSH - 152,046
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.30 15.02 66.43 48.74 32.92 15.97 59.17 -35.96%
EPS 3.98 1.46 6.09 5.42 3.30 1.25 5.45 -18.89%
DPS 0.95 0.00 2.53 0.62 0.00 0.00 0.74 18.10%
NAPS 0.5382 0.5124 0.4935 0.4834 0.4808 0.4618 0.4461 13.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.84 0.83 0.96 0.69 1.23 1.02 1.61 -
P/RPS 1.76 3.50 0.91 0.88 1.85 3.17 0.67 90.26%
P/EPS 13.35 36.09 9.98 7.89 18.47 40.64 7.33 49.08%
EY 7.49 2.77 10.02 12.67 5.41 2.46 13.65 -32.95%
DY 1.79 0.00 4.17 1.45 0.00 0.00 1.86 -2.52%
P/NAPS 0.99 1.02 1.23 0.88 1.27 1.10 0.89 7.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 27/02/15 26/11/14 28/08/14 02/06/14 -
Price 0.955 0.745 0.985 0.995 0.87 1.29 0.87 -
P/RPS 2.00 3.14 0.94 1.27 1.31 4.01 0.36 213.35%
P/EPS 15.18 32.39 10.24 11.38 13.06 51.39 3.96 144.73%
EY 6.59 3.09 9.77 8.78 7.66 1.95 25.25 -59.12%
DY 1.57 0.00 4.06 1.01 0.00 0.00 3.45 -40.80%
P/NAPS 1.12 0.92 1.26 1.28 0.90 1.39 0.48 75.83%

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