[OKA] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 113.46%
YoY- -97.09%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 102,652 108,716 82,964 63,405 58,632 55,412 44,425 14.96%
PBT 6,090 6,274 1,473 166 4,630 9,290 7,649 -3.72%
Tax -2,278 -1,613 -164 -56 -822 -1,830 -1,408 8.34%
NP 3,812 4,661 1,309 110 3,808 7,460 6,241 -7.88%
-
NP to SH 3,812 4,661 1,309 110 3,808 7,460 6,241 -7.88%
-
Tax Rate 37.41% 25.71% 11.13% 33.73% 17.75% 19.70% 18.41% -
Total Cost 98,840 104,054 81,654 63,294 54,824 47,952 38,184 17.15%
-
Net Worth 77,481 76,287 71,254 72,328 74,399 73,239 67,814 2.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 77,481 76,287 71,254 72,328 74,399 73,239 67,814 2.24%
NOSH 60,063 60,068 59,878 59,285 59,999 60,032 60,012 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.71% 4.29% 1.58% 0.17% 6.49% 13.46% 14.05% -
ROE 4.92% 6.11% 1.84% 0.15% 5.12% 10.19% 9.20% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 170.91 180.99 138.56 106.95 97.72 92.30 74.03 14.94%
EPS 6.35 7.76 2.19 0.19 6.35 12.43 10.40 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 1.19 1.22 1.24 1.22 1.13 2.22%
Adjusted Per Share Value based on latest NOSH - 60,243
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.83 44.30 33.81 25.84 23.89 22.58 18.10 14.96%
EPS 1.55 1.90 0.53 0.05 1.55 3.04 2.54 -7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3157 0.3109 0.2904 0.2947 0.3032 0.2985 0.2763 2.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.61 0.39 0.50 0.63 0.84 1.53 1.90 -
P/RPS 0.36 0.22 0.36 0.59 0.86 1.66 2.57 -27.91%
P/EPS 9.61 5.03 22.87 337.50 13.24 12.31 18.27 -10.14%
EY 10.40 19.90 4.37 0.30 7.56 8.12 5.47 11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.42 0.52 0.68 1.25 1.68 -19.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 12/04/04 -
Price 0.68 0.40 0.45 0.70 0.77 1.42 2.00 -
P/RPS 0.40 0.22 0.32 0.65 0.79 1.54 2.70 -27.23%
P/EPS 10.71 5.15 20.58 375.00 12.13 11.43 19.23 -9.28%
EY 9.33 19.40 4.86 0.27 8.24 8.75 5.20 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.38 0.57 0.62 1.16 1.77 -18.19%

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