[OKA] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 39.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,674 42,330 41,222 41,534 31,143 20,625 9,627 173.79%
PBT 10,327 9,986 10,135 9,254 6,740 4,843 2,265 174.70%
Tax -1,991 -1,957 -1,899 -2,008 -1,561 -1,163 -541 138.17%
NP 8,336 8,029 8,236 7,246 5,179 3,680 1,724 185.66%
-
NP to SH 8,336 8,029 8,236 7,246 5,179 3,680 1,724 185.66%
-
Tax Rate 19.28% 19.60% 18.74% 21.70% 23.16% 24.01% 23.89% -
Total Cost 35,338 34,301 32,986 34,288 25,964 16,945 7,903 171.16%
-
Net Worth 66,726 67,238 39,985 39,980 59,181 52,893 6,612 366.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,198 3,198 3,198 - - - - -
Div Payout % 38.37% 39.84% 38.84% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 66,726 67,238 39,985 39,980 59,181 52,893 6,612 366.33%
NOSH 39,955 40,022 39,985 39,980 38,935 35,499 4,791 310.71%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.09% 18.97% 19.98% 17.45% 16.63% 17.84% 17.91% -
ROE 12.49% 11.94% 20.60% 18.12% 8.75% 6.96% 26.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.31 105.76 103.09 103.89 79.99 58.10 200.91 -33.32%
EPS 20.86 20.06 20.60 18.12 13.30 10.37 35.98 -30.44%
DPS 8.00 7.99 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.68 1.00 1.00 1.52 1.49 1.38 13.54%
Adjusted Per Share Value based on latest NOSH - 39,980
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.80 17.25 16.80 16.93 12.69 8.40 3.92 173.96%
EPS 3.40 3.27 3.36 2.95 2.11 1.50 0.70 186.52%
DPS 1.30 1.30 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.2719 0.274 0.1629 0.1629 0.2412 0.2155 0.0269 366.83%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 2.26 1.88 1.62 1.80 1.79 2.00 0.00 -
P/RPS 2.07 1.78 1.57 1.73 2.24 3.44 0.00 -
P/EPS 10.83 9.37 7.87 9.93 13.46 19.29 0.00 -
EY 9.23 10.67 12.71 10.07 7.43 5.18 0.00 -
DY 3.54 4.25 4.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.12 1.62 1.80 1.18 1.34 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 23/05/03 21/02/03 - - - -
Price 2.90 2.48 1.77 1.73 0.00 0.00 0.00 -
P/RPS 2.65 2.34 1.72 1.67 0.00 0.00 0.00 -
P/EPS 13.90 12.36 8.59 9.55 0.00 0.00 0.00 -
EY 7.19 8.09 11.64 10.48 0.00 0.00 0.00 -
DY 2.76 3.22 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.48 1.77 1.73 0.00 0.00 0.00 -

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