[OKA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -3.57%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 141,866 116,784 111,678 105,060 111,426 83,162 62,940 14.49%
PBT 9,722 5,154 4,080 6,418 5,428 1,466 -698 -
Tax -3,694 -1,222 -1,154 -1,442 -858 -116 -124 75.97%
NP 6,028 3,932 2,926 4,976 4,570 1,350 -822 -
-
NP to SH 6,028 3,932 2,926 4,976 4,570 1,350 -822 -
-
Tax Rate 38.00% 23.71% 28.28% 22.47% 15.81% 7.91% - -
Total Cost 135,838 112,852 108,752 100,084 106,856 81,812 63,762 13.42%
-
Net Worth 96,664 84,514 79,745 79,735 76,766 72,321 74,947 4.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 96,664 84,514 79,745 79,735 76,766 72,321 74,947 4.32%
NOSH 60,039 59,939 59,959 59,951 59,973 60,267 60,441 -0.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.25% 3.37% 2.62% 4.74% 4.10% 1.62% -1.31% -
ROE 6.24% 4.65% 3.67% 6.24% 5.95% 1.87% -1.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 236.29 194.84 186.26 175.24 185.79 137.99 104.13 14.61%
EPS 10.04 6.56 4.88 8.30 7.62 2.24 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.41 1.33 1.33 1.28 1.20 1.24 4.44%
Adjusted Per Share Value based on latest NOSH - 59,900
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.81 47.59 45.51 42.81 45.41 33.89 25.65 14.48%
EPS 2.46 1.60 1.19 2.03 1.86 0.55 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3939 0.3444 0.325 0.3249 0.3128 0.2947 0.3054 4.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.63 0.53 0.64 0.70 0.41 0.60 0.60 -
P/RPS 0.27 0.27 0.34 0.40 0.22 0.43 0.58 -11.95%
P/EPS 6.27 8.08 13.11 8.43 5.38 26.79 -44.12 -
EY 15.94 12.38 7.63 11.86 18.59 3.73 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.48 0.53 0.32 0.50 0.48 -3.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 26/11/10 20/11/09 28/11/08 29/11/07 24/11/06 -
Price 0.59 0.58 0.63 0.62 0.38 0.50 0.60 -
P/RPS 0.25 0.30 0.34 0.35 0.20 0.36 0.58 -13.07%
P/EPS 5.88 8.84 12.91 7.47 4.99 22.32 -44.12 -
EY 17.02 11.31 7.75 13.39 20.05 4.48 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.47 0.30 0.42 0.48 -4.24%

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