[OKA] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 5.64%
YoY- 66.34%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,410 14,084 13,894 13,314 14,106 14,139 10,620 28.14%
PBT 1,998 598 -262 1,874 2,364 2,731 1,952 1.56%
Tax -366 -195 567 -1 -591 -782 -309 11.93%
NP 1,632 403 305 1,873 1,773 1,949 1,643 -0.44%
-
NP to SH 1,632 403 305 1,873 1,773 1,949 1,643 -0.44%
-
Tax Rate 18.32% 32.61% - 0.05% 25.00% 28.63% 15.83% -
Total Cost 13,778 13,681 13,589 11,441 12,333 12,190 8,977 33.02%
-
Net Worth 74,999 73,983 61,111 73,239 72,723 70,763 68,958 5.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 2,444 - - - 2,398 -
Div Payout % - - 801.46% - - - 145.99% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 74,999 73,983 61,111 73,239 72,723 70,763 68,958 5.75%
NOSH 59,999 60,149 61,111 60,032 60,101 59,969 59,963 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.59% 2.86% 2.20% 14.07% 12.57% 13.78% 15.47% -
ROE 2.18% 0.54% 0.50% 2.56% 2.44% 2.75% 2.38% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.68 23.42 22.74 22.18 23.47 23.58 17.71 28.08%
EPS 2.72 0.67 0.51 3.12 2.95 3.25 2.74 -0.48%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.25 1.23 1.00 1.22 1.21 1.18 1.15 5.71%
Adjusted Per Share Value based on latest NOSH - 60,032
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.28 5.74 5.66 5.43 5.75 5.76 4.33 28.10%
EPS 0.67 0.16 0.12 0.76 0.72 0.79 0.67 0.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.98 -
NAPS 0.3056 0.3015 0.249 0.2985 0.2964 0.2884 0.281 5.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.88 0.94 1.36 1.53 1.35 1.60 2.09 -
P/RPS 3.43 4.01 5.98 6.90 5.75 6.79 11.80 -56.08%
P/EPS 32.35 140.30 272.50 49.04 45.76 49.23 76.28 -43.52%
EY 3.09 0.71 0.37 2.04 2.19 2.03 1.31 77.10%
DY 0.00 0.00 2.94 0.00 0.00 0.00 1.91 -
P/NAPS 0.70 0.76 1.36 1.25 1.12 1.36 1.82 -47.08%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 26/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.96 0.96 1.05 1.42 1.33 1.27 1.54 -
P/RPS 3.74 4.10 4.62 6.40 5.67 5.39 8.70 -43.01%
P/EPS 35.29 143.28 210.38 45.51 45.08 39.08 56.20 -26.65%
EY 2.83 0.70 0.48 2.20 2.22 2.56 1.78 36.18%
DY 0.00 0.00 3.81 0.00 0.00 0.00 2.60 -
P/NAPS 0.77 0.78 1.05 1.16 1.10 1.08 1.34 -30.85%

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