[OKA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -23.39%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,845 119,782 111,822 102,652 108,716 82,964 63,405 13.94%
PBT 9,938 4,961 3,873 6,090 6,274 1,473 166 97.66%
Tax -3,860 -952 -568 -2,278 -1,613 -164 -56 102.35%
NP 6,078 4,009 3,305 3,812 4,661 1,309 110 95.04%
-
NP to SH 6,078 4,009 3,305 3,812 4,661 1,309 110 95.04%
-
Tax Rate 38.84% 19.19% 14.67% 37.41% 25.71% 11.13% 33.73% -
Total Cost 132,766 115,773 108,517 98,840 104,054 81,654 63,294 13.12%
-
Net Worth 96,578 83,427 79,231 77,481 76,287 71,254 72,328 4.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,578 83,427 79,231 77,481 76,287 71,254 72,328 4.93%
NOSH 59,986 60,019 60,024 60,063 60,068 59,878 59,285 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.38% 3.35% 2.96% 3.71% 4.29% 1.58% 0.17% -
ROE 6.29% 4.81% 4.17% 4.92% 6.11% 1.84% 0.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 231.46 199.57 186.30 170.91 180.99 138.56 106.95 13.71%
EPS 10.13 6.68 5.51 6.35 7.76 2.19 0.19 93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.39 1.32 1.29 1.27 1.19 1.22 4.72%
Adjusted Per Share Value based on latest NOSH - 59,838
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.50 48.74 45.50 41.77 44.24 33.76 25.80 13.94%
EPS 2.47 1.63 1.34 1.55 1.90 0.53 0.05 91.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3395 0.3224 0.3153 0.3104 0.2899 0.2943 4.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.47 0.60 0.61 0.39 0.50 0.63 -
P/RPS 0.25 0.24 0.32 0.36 0.22 0.36 0.59 -13.32%
P/EPS 5.72 7.04 10.90 9.61 5.03 22.87 337.50 -49.28%
EY 17.47 14.21 9.18 10.40 19.90 4.37 0.30 96.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.45 0.47 0.31 0.42 0.52 -5.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 0.545 0.53 0.575 0.68 0.40 0.45 0.70 -
P/RPS 0.24 0.27 0.31 0.40 0.22 0.32 0.65 -15.28%
P/EPS 5.38 7.93 10.44 10.71 5.15 20.58 375.00 -50.67%
EY 18.59 12.60 9.58 9.33 19.40 4.86 0.27 102.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.53 0.31 0.38 0.57 -8.24%

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