[OKA] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -4.56%
YoY- 324.3%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,257 37,334 36,917 35,811 35,359 28,945 33,201 11.85%
PBT 4,404 6,428 4,105 3,824 3,962 749 2,593 42.49%
Tax -1,341 -1,549 -1,216 -1,083 -1,090 367 -1,048 17.91%
NP 3,063 4,879 2,889 2,741 2,872 1,116 1,545 58.01%
-
NP to SH 3,063 4,879 2,889 2,741 2,872 1,116 1,545 58.01%
-
Tax Rate 30.45% 24.10% 29.62% 28.32% 27.51% -49.00% 40.42% -
Total Cost 36,194 32,455 34,028 33,070 32,487 27,829 31,656 9.36%
-
Net Worth 113,489 60,941 103,907 103,162 100,339 97,799 96,787 11.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 1,828 - - - 2,099 - -
Div Payout % - 37.47% - - - 188.17% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 113,489 60,941 103,907 103,162 100,339 97,799 96,787 11.22%
NOSH 122,031 60,941 60,062 59,978 60,083 59,999 60,116 60.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.80% 13.07% 7.83% 7.65% 8.12% 3.86% 4.65% -
ROE 2.70% 8.01% 2.78% 2.66% 2.86% 1.14% 1.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.17 61.26 61.46 59.71 58.85 48.24 55.23 -30.32%
EPS 2.51 3.14 4.81 4.57 4.78 1.86 2.57 -1.56%
DPS 0.00 3.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.93 1.00 1.73 1.72 1.67 1.63 1.61 -30.71%
Adjusted Per Share Value based on latest NOSH - 59,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.97 15.19 15.02 14.57 14.39 11.78 13.51 11.83%
EPS 1.25 1.99 1.18 1.12 1.17 0.45 0.63 58.09%
DPS 0.00 0.74 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.4618 0.248 0.4228 0.4198 0.4083 0.3979 0.3938 11.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.02 1.61 1.07 0.735 0.62 0.58 0.58 -
P/RPS 3.17 2.63 1.74 1.23 1.05 1.20 1.05 109.31%
P/EPS 40.64 20.11 22.25 16.08 12.97 31.18 22.57 48.16%
EY 2.46 4.97 4.50 6.22 7.71 3.21 4.43 -32.51%
DY 0.00 1.86 0.00 0.00 0.00 6.03 0.00 -
P/NAPS 1.10 1.61 0.62 0.43 0.37 0.36 0.36 110.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 -
Price 1.29 0.87 1.40 0.705 0.665 0.67 0.545 -
P/RPS 4.01 1.42 2.28 1.18 1.13 1.39 0.99 154.75%
P/EPS 51.39 10.87 29.11 15.43 13.91 36.02 21.21 80.68%
EY 1.95 9.20 3.44 6.48 7.19 2.78 4.72 -44.61%
DY 0.00 3.45 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 1.39 0.87 0.81 0.41 0.40 0.41 0.34 156.33%

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