[OKA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
02-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 57.4%
YoY- 135.81%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 119,788 80,907 39,257 145,421 108,087 71,170 35,359 125.06%
PBT 18,432 11,267 4,404 18,318 11,890 7,785 3,962 177.90%
Tax -5,119 -3,154 -1,341 -4,936 -3,388 -2,172 -1,090 179.65%
NP 13,313 8,113 3,063 13,382 8,502 5,613 2,872 177.23%
-
NP to SH 13,313 8,113 3,063 13,382 8,502 5,613 2,872 177.23%
-
Tax Rate 27.77% 27.99% 30.45% 26.95% 28.49% 27.90% 27.51% -
Total Cost 106,475 72,794 36,194 132,039 99,585 65,557 32,487 120.16%
-
Net Worth 118,811 118,162 113,489 109,642 103,873 103,255 100,339 11.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,523 - - 1,827 - - - -
Div Payout % 11.44% - - 13.66% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 118,811 118,162 113,489 109,642 103,873 103,255 100,339 11.88%
NOSH 152,322 121,816 122,031 60,912 60,042 60,032 60,083 85.61%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.11% 10.03% 7.80% 9.20% 7.87% 7.89% 8.12% -
ROE 11.21% 6.87% 2.70% 12.21% 8.18% 5.44% 2.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.64 66.42 32.17 238.74 180.02 118.55 58.85 21.25%
EPS 8.74 6.66 2.51 8.61 14.16 9.35 4.78 49.36%
DPS 1.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.78 0.97 0.93 1.80 1.73 1.72 1.67 -39.71%
Adjusted Per Share Value based on latest NOSH - 60,941
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.81 32.97 16.00 59.26 44.05 29.00 14.41 125.04%
EPS 5.43 3.31 1.25 5.45 3.46 2.29 1.17 177.45%
DPS 0.62 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.4842 0.4815 0.4625 0.4468 0.4233 0.4208 0.4089 11.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.69 1.23 1.02 1.61 1.07 0.735 0.62 -
P/RPS 0.88 1.85 3.17 0.67 0.59 0.62 1.05 -11.07%
P/EPS 7.89 18.47 40.64 7.33 7.56 7.86 12.97 -28.14%
EY 12.67 5.41 2.46 13.65 13.23 12.72 7.71 39.13%
DY 1.45 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 0.88 1.27 1.10 0.89 0.62 0.43 0.37 77.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 -
Price 0.995 0.87 1.29 0.87 1.40 0.705 0.665 -
P/RPS 1.27 1.31 4.01 0.36 0.78 0.59 1.13 8.07%
P/EPS 11.38 13.06 51.39 3.96 9.89 7.54 13.91 -12.49%
EY 8.78 7.66 1.95 25.25 10.11 13.26 7.19 14.20%
DY 1.01 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.28 0.90 1.39 0.48 0.81 0.41 0.40 116.69%

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