[OKA] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	106,104	106,144	74,148	56,288	56,336	56,556	48,424	13.95%
YoY %	-0.04%	43.15%	31.73%	-0.09%	-0.39%	16.79%	-	-
Horiz. %	219.11%	219.20%	153.12%	116.24%	116.34%	116.79%	100.00%	-
PBT	7,096	5,812	1,112	1,124	2,392	10,924	9,716	-5.09%
YoY %	22.09%	422.66%	-1.07%	-53.01%	-78.10%	12.43%	-	-
Horiz. %	73.03%	59.82%	11.45%	11.57%	24.62%	112.43%	100.00%	-
Tax	-1,936	-852	-140	-440	-780	-3,128	-2,720	-5.50%
YoY %	-127.23%	-508.57%	68.18%	43.59%	75.06%	-15.00%	-	-
Horiz. %	71.18%	31.32%	5.15%	16.18%	28.68%	115.00%	100.00%	-
NP	5,160	4,960	972	684	1,612	7,796	6,996	-4.94%
YoY %	4.03%	410.29%	42.11%	-57.57%	-79.32%	11.44%	-	-
Horiz. %	73.76%	70.90%	13.89%	9.78%	23.04%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,160	4,960	972	684	1,612	7,796	6,996	-4.94%
YoY %	4.03%	410.29%	42.11%	-57.57%	-79.32%	11.44%	-	-
Horiz. %	73.76%	70.90%	13.89%	9.78%	23.04%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	14.66%	12.59%	39.15%	32.61%	28.63%	28.00%	-
YoY %	86.08%	16.44%	-67.84%	20.06%	13.90%	2.25%	-	-
Horiz. %	97.43%	52.36%	44.96%	139.82%	116.46%	102.25%	100.00%	-
Total Cost	100,944	101,184	73,176	55,604	54,724	48,760	41,428	15.98%
YoY %	-0.24%	38.27%	31.60%	1.61%	12.23%	17.70%	-	-
Horiz. %	243.66%	244.24%	176.63%	134.22%	132.09%	117.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,599	75,478	72,900	76,339	73,983	70,763	67,238	2.63%
YoY %	4.13%	3.54%	-4.50%	3.18%	4.55%	5.24%	-	-
Horiz. %	116.90%	112.25%	108.42%	113.54%	110.03%	105.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	78,599	75,478	72,900	76,339	73,983	70,763	67,238	2.63%
YoY %	4.13%	3.54%	-4.50%	3.18%	4.55%	5.24%	-	-
Horiz. %	116.90%	112.25%	108.42%	113.54%	110.03%	105.24%	100.00%	-
NOSH	59,999	59,903	60,749	61,071	60,149	59,969	40,022	6.97%
YoY %	0.16%	-1.39%	-0.53%	1.53%	0.30%	49.84%	-	-
Horiz. %	149.92%	149.68%	151.79%	152.59%	150.29%	149.84%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.86%	4.67%	1.31%	1.22%	2.86%	13.78%	14.45%	-
YoY %	4.07%	256.49%	7.38%	-57.34%	-79.25%	-4.64%	-	-
Horiz. %	33.63%	32.32%	9.07%	8.44%	19.79%	95.36%	100.00%	-
ROE	6.56%	6.57%	1.33%	0.90%	2.18%	11.02%	10.40%	-
YoY %	-0.15%	393.98%	47.78%	-58.72%	-80.22%	5.96%	-	-
Horiz. %	63.08%	63.17%	12.79%	8.65%	20.96%	105.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	176.84	177.19	122.05	92.17	93.66	94.31	120.99	6.52%
YoY %	-0.20%	45.18%	32.42%	-1.59%	-0.69%	-22.05%	-	-
Horiz. %	146.16%	146.45%	100.88%	76.18%	77.41%	77.95%	100.00%	-
EPS	8.60	8.28	1.60	1.12	2.68	13.00	17.48	-11.13%
YoY %	3.86%	417.50%	42.86%	-58.21%	-79.38%	-25.63%	-	-
Horiz. %	49.20%	47.37%	9.15%	6.41%	15.33%	74.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.31	1.26	1.20	1.25	1.23	1.18	1.68	-4.05%
YoY %	3.97%	5.00%	-4.00%	1.63%	4.24%	-29.76%	-	-
Horiz. %	77.98%	75.00%	71.43%	74.40%	73.21%	70.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 61,071
RPS	43.17	43.19	30.17	22.90	22.92	23.01	19.70	13.95%
YoY %	-0.05%	43.16%	31.75%	-0.09%	-0.39%	16.80%	-	-
Horiz. %	219.14%	219.24%	153.15%	116.24%	116.35%	116.80%	100.00%	-
EPS	2.10	2.02	0.40	0.28	0.66	3.17	2.85	-4.95%
YoY %	3.96%	405.00%	42.86%	-57.58%	-79.18%	11.23%	-	-
Horiz. %	73.68%	70.88%	14.04%	9.82%	23.16%	111.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3198	0.3071	0.2966	0.3106	0.301	0.2879	0.2736	2.63%
YoY %	4.14%	3.54%	-4.51%	3.19%	4.55%	5.23%	-	-
Horiz. %	116.89%	112.24%	108.41%	113.52%	110.01%	105.23%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.49	0.59	0.64	0.75	0.94	1.60	1.88	-
P/RPS	0.28	0.33	0.52	0.81	1.00	1.70	1.55	-24.79%
YoY %	-15.15%	-36.54%	-35.80%	-19.00%	-41.18%	9.68%	-	-
Horiz. %	18.06%	21.29%	33.55%	52.26%	64.52%	109.68%	100.00%	-
P/EPS	5.70	7.13	40.00	66.96	35.07	12.31	10.76	-10.03%
YoY %	-20.06%	-82.17%	-40.26%	90.93%	184.89%	14.41%	-	-
Horiz. %	52.97%	66.26%	371.75%	622.30%	325.93%	114.41%	100.00%	-
EY	17.55	14.03	2.50	1.49	2.85	8.12	9.30	11.15%
YoY %	25.09%	461.20%	67.79%	-47.72%	-64.90%	-12.69%	-	-
Horiz. %	188.71%	150.86%	26.88%	16.02%	30.65%	87.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.47	0.53	0.60	0.76	1.36	1.12	-16.84%
YoY %	-21.28%	-11.32%	-11.67%	-21.05%	-44.12%	21.43%	-	-
Horiz. %	33.04%	41.96%	47.32%	53.57%	67.86%	121.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	22/08/08	30/08/07	25/08/06	26/08/05	27/08/04	22/08/03	-
Price	0.68	0.39	0.60	0.63	0.96	1.27	2.48	-
P/RPS	0.38	0.22	0.49	0.68	1.02	1.35	2.05	-24.47%
YoY %	72.73%	-55.10%	-27.94%	-33.33%	-24.44%	-34.15%	-	-
Horiz. %	18.54%	10.73%	23.90%	33.17%	49.76%	65.85%	100.00%	-
P/EPS	7.91	4.71	37.50	56.25	35.82	9.77	14.19	-9.27%
YoY %	67.94%	-87.44%	-33.33%	57.04%	266.63%	-31.15%	-	-
Horiz. %	55.74%	33.19%	264.27%	396.41%	252.43%	68.85%	100.00%	-
EY	12.65	21.23	2.67	1.78	2.79	10.24	7.05	10.22%
YoY %	-40.41%	695.13%	50.00%	-36.20%	-72.75%	45.25%	-	-
Horiz. %	179.43%	301.13%	37.87%	25.25%	39.57%	145.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.31	0.50	0.50	0.78	1.08	1.48	-15.98%
YoY %	67.74%	-38.00%	0.00%	-35.90%	-27.78%	-27.03%	-	-
Horiz. %	35.14%	20.95%	33.78%	33.78%	52.70%	72.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos