[OKA] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -35.56%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 10,620 9,352 11,862 12,106 9,315 10,391 10,518 0.64%
PBT 1,952 1,070 2,238 2,429 3,146 2,514 1,897 1.92%
Tax -309 56 -432 -680 -432 -447 -398 -15.51%
NP 1,643 1,126 1,806 1,749 2,714 2,067 1,499 6.29%
-
NP to SH 1,643 1,126 1,806 1,749 2,714 2,067 1,499 6.29%
-
Tax Rate 15.83% -5.23% 19.30% 28.00% 13.73% 17.78% 20.98% -
Total Cost 8,977 8,226 10,056 10,357 6,601 8,324 9,019 -0.31%
-
Net Worth 68,958 67,679 66,726 67,238 39,985 62,769 59,181 10.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,398 - - - 3,198 - - -
Div Payout % 145.99% - - - 117.86% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 68,958 67,679 66,726 67,238 39,985 62,769 59,181 10.72%
NOSH 59,963 59,893 39,955 40,022 39,985 39,980 38,935 33.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.47% 12.04% 15.23% 14.45% 29.14% 19.89% 14.25% -
ROE 2.38% 1.66% 2.71% 2.60% 6.79% 3.29% 2.53% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.71 15.61 29.69 30.25 23.30 25.99 27.01 -24.50%
EPS 2.74 1.88 4.52 4.37 4.66 5.17 3.85 -20.27%
DPS 4.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.15 1.13 1.67 1.68 1.00 1.57 1.52 -16.95%
Adjusted Per Share Value based on latest NOSH - 40,022
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.33 3.81 4.83 4.93 3.80 4.23 4.29 0.62%
EPS 0.67 0.46 0.74 0.71 1.11 0.84 0.61 6.44%
DPS 0.98 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.281 0.2758 0.2719 0.274 0.1629 0.2558 0.2412 10.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.09 1.90 2.26 1.88 1.62 1.80 1.79 -
P/RPS 11.80 12.17 7.61 6.22 6.95 6.93 6.63 46.81%
P/EPS 76.28 101.06 50.00 43.02 23.87 34.82 46.49 39.07%
EY 1.31 0.99 2.00 2.32 4.19 2.87 2.15 -28.10%
DY 1.91 0.00 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 1.82 1.68 1.35 1.12 1.62 1.15 1.18 33.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 12/04/04 21/11/03 22/08/03 23/05/03 21/02/03 21/11/02 -
Price 1.54 2.00 2.90 2.48 1.77 1.73 1.75 -
P/RPS 8.70 12.81 9.77 8.20 7.60 6.66 6.48 21.67%
P/EPS 56.20 106.38 64.16 56.75 26.08 33.46 45.45 15.18%
EY 1.78 0.94 1.56 1.76 3.83 2.99 2.20 -13.15%
DY 2.60 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 1.34 1.77 1.74 1.48 1.77 1.10 1.15 10.72%

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