[OKA] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 143.02%
YoY- -41.2%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 142,340 141,866 116,784 111,678 105,060 111,426 83,162 9.36%
PBT 15,570 9,722 5,154 4,080 6,418 5,428 1,466 48.20%
Tax -4,344 -3,694 -1,222 -1,154 -1,442 -858 -116 82.80%
NP 11,226 6,028 3,932 2,926 4,976 4,570 1,350 42.29%
-
NP to SH 11,226 6,028 3,932 2,926 4,976 4,570 1,350 42.29%
-
Tax Rate 27.90% 38.00% 23.71% 28.28% 22.47% 15.81% 7.91% -
Total Cost 131,114 135,838 112,852 108,752 100,084 106,856 81,812 8.17%
-
Net Worth 103,255 96,664 84,514 79,745 79,735 76,766 72,321 6.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 103,255 96,664 84,514 79,745 79,735 76,766 72,321 6.10%
NOSH 60,032 60,039 59,939 59,959 59,951 59,973 60,267 -0.06%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.89% 4.25% 3.37% 2.62% 4.74% 4.10% 1.62% -
ROE 10.87% 6.24% 4.65% 3.67% 6.24% 5.95% 1.87% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 237.11 236.29 194.84 186.26 175.24 185.79 137.99 9.43%
EPS 18.70 10.04 6.56 4.88 8.30 7.62 2.24 42.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.61 1.41 1.33 1.33 1.28 1.20 6.17%
Adjusted Per Share Value based on latest NOSH - 59,896
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.92 57.72 47.52 45.44 42.75 45.34 33.84 9.36%
EPS 4.57 2.45 1.60 1.19 2.02 1.86 0.55 42.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4201 0.3933 0.3439 0.3245 0.3244 0.3124 0.2943 6.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.735 0.63 0.53 0.64 0.70 0.41 0.60 -
P/RPS 0.31 0.27 0.27 0.34 0.40 0.22 0.43 -5.30%
P/EPS 3.93 6.27 8.08 13.11 8.43 5.38 26.79 -27.35%
EY 25.44 15.94 12.38 7.63 11.86 18.59 3.73 37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.38 0.48 0.53 0.32 0.50 -2.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 28/11/08 29/11/07 -
Price 0.705 0.59 0.58 0.63 0.62 0.38 0.50 -
P/RPS 0.30 0.25 0.30 0.34 0.35 0.20 0.36 -2.99%
P/EPS 3.77 5.88 8.84 12.91 7.47 4.99 22.32 -25.63%
EY 26.52 17.02 11.31 7.75 13.39 20.05 4.48 34.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.47 0.47 0.30 0.42 -0.40%

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