[OKA] YoY Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -86.85%

YoY- -37.83%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	23,178	13,570	30,398	31,573	35,000	45,959	36,921	-7.45%
YoY %	70.80%	-55.36%	-3.72%	-9.79%	-23.85%	24.48%	-	-
Horiz. %	62.78%	36.75%	82.33%	85.52%	94.80%	124.48%	100.00%	-
PBT	4,202	482	4,409	4,191	7,001	7,329	4,914	-2.57%
YoY %	771.78%	-89.07%	5.20%	-40.14%	-4.48%	49.15%	-	-
Horiz. %	85.51%	9.81%	89.72%	85.29%	142.47%	149.15%	100.00%	-
Tax	-854	-31	-1,017	-953	-1,793	-2,314	-1,338	-7.20%
YoY %	-2,654.84%	96.95%	-6.72%	46.85%	22.52%	-72.94%	-	-
Horiz. %	63.83%	2.32%	76.01%	71.23%	134.01%	172.94%	100.00%	-
NP	3,348	451	3,392	3,238	5,208	5,015	3,576	-1.09%
YoY %	642.35%	-86.70%	4.76%	-37.83%	3.85%	40.24%	-	-
Horiz. %	93.62%	12.61%	94.85%	90.55%	145.64%	140.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,348	451	3,392	3,238	5,208	5,015	3,576	-1.09%
YoY %	642.35%	-86.70%	4.76%	-37.83%	3.85%	40.24%	-	-
Horiz. %	93.62%	12.61%	94.85%	90.55%	145.64%	140.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.32%	6.43%	23.07%	22.74%	25.61%	31.57%	27.23%	-
YoY %	216.02%	-72.13%	1.45%	-11.21%	-18.88%	15.94%	-	-
Horiz. %	74.62%	23.61%	84.72%	83.51%	94.05%	115.94%	100.00%	-
Total Cost	19,830	13,119	27,006	28,335	29,792	40,944	33,345	-8.29%
YoY %	51.15%	-51.42%	-4.69%	-4.89%	-27.24%	22.79%	-	-
Horiz. %	59.47%	39.34%	80.99%	84.98%	89.34%	122.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,046	176,684	176,684	171,776	157,867	142,832	125,937	6.52%
YoY %	4.17%	0.00%	2.86%	8.81%	10.53%	13.42%	-	-
Horiz. %	146.14%	140.30%	140.30%	136.40%	125.35%	113.42%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	184,046	176,684	176,684	171,776	157,867	142,832	125,937	6.52%
YoY %	4.17%	0.00%	2.86%	8.81%	10.53%	13.42%	-	-
Horiz. %	146.14%	140.30%	140.30%	136.40%	125.35%	113.42%	100.00%	-
NOSH	245,395	245,395	245,395	163,596	162,749	158,702	155,478	7.89%
YoY %	0.00%	0.00%	50.00%	0.52%	2.55%	2.07%	-	-
Horiz. %	157.83%	157.83%	157.83%	105.22%	104.68%	102.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.44%	3.32%	11.16%	10.26%	14.88%	10.91%	9.69%	-
YoY %	334.94%	-70.25%	8.77%	-31.05%	36.39%	12.59%	-	-
Horiz. %	149.02%	34.26%	115.17%	105.88%	153.56%	112.59%	100.00%	-
ROE	1.82%	0.26%	1.92%	1.89%	3.30%	3.51%	2.84%	-
YoY %	600.00%	-86.46%	1.59%	-42.73%	-5.98%	23.59%	-	-
Horiz. %	64.08%	9.15%	67.61%	66.55%	116.20%	123.59%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	9.45	5.53	12.39	19.30	21.51	28.96	23.75	-14.22%
YoY %	70.89%	-55.37%	-35.80%	-10.27%	-25.73%	21.94%	-	-
Horiz. %	39.79%	23.28%	52.17%	81.26%	90.57%	121.94%	100.00%	-
EPS	1.36	0.18	1.38	1.98	3.20	3.16	2.30	-8.37%
YoY %	655.56%	-86.96%	-30.30%	-38.13%	1.27%	37.39%	-	-
Horiz. %	59.13%	7.83%	60.00%	86.09%	139.13%	137.39%	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	0.75	0.72	0.72	1.05	0.97	0.90	0.81	-1.27%
YoY %	4.17%	0.00%	-31.43%	8.25%	7.78%	11.11%	-	-
Horiz. %	92.59%	88.89%	88.89%	129.63%	119.75%	111.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 163,596
RPS	9.43	5.52	12.37	12.85	14.24	18.70	15.02	-7.45%
YoY %	70.83%	-55.38%	-3.74%	-9.76%	-23.85%	24.50%	-	-
Horiz. %	62.78%	36.75%	82.36%	85.55%	94.81%	124.50%	100.00%	-
EPS	1.36	0.18	1.38	1.32	2.12	2.04	1.46	-1.17%
YoY %	655.56%	-86.96%	4.55%	-37.74%	3.92%	39.73%	-	-
Horiz. %	93.15%	12.33%	94.52%	90.41%	145.21%	139.73%	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	0.7489	0.7189	0.7189	0.6989	0.6424	0.5812	0.5124	6.52%
YoY %	4.17%	0.00%	2.86%	8.80%	10.53%	13.43%	-	-
Horiz. %	146.16%	140.30%	140.30%	136.40%	125.37%	113.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.78	0.59	0.66	1.29	1.83	1.12	0.83	-
P/RPS	8.26	10.67	5.33	6.68	8.51	3.87	3.50	15.37%
YoY %	-22.59%	100.19%	-20.21%	-21.50%	119.90%	10.57%	-	-
Horiz. %	236.00%	304.86%	152.29%	190.86%	243.14%	110.57%	100.00%	-
P/EPS	57.17	321.03	47.75	65.18	57.19	35.44	36.09	7.96%
YoY %	-82.19%	572.31%	-26.74%	13.97%	61.37%	-1.80%	-	-
Horiz. %	158.41%	889.53%	132.31%	180.60%	158.46%	98.20%	100.00%	-
EY	1.75	0.31	2.09	1.53	1.75	2.82	2.77	-7.36%
YoY %	464.52%	-85.17%	36.60%	-12.57%	-37.94%	1.81%	-	-
Horiz. %	63.18%	11.19%	75.45%	55.23%	63.18%	101.81%	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	1.04	0.82	0.92	1.23	1.89	1.24	1.02	0.32%
YoY %	26.83%	-10.87%	-25.20%	-34.92%	52.42%	21.57%	-	-
Horiz. %	101.96%	80.39%	90.20%	120.59%	185.29%	121.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	28/08/20	30/08/19	27/08/18	28/08/17	26/08/16	28/08/15	-
Price	0.77	0.58	0.60	1.36	1.93	1.31	0.745	-
P/RPS	8.15	10.49	4.84	7.05	8.97	4.52	3.14	17.21%
YoY %	-22.31%	116.74%	-31.35%	-21.40%	98.45%	43.95%	-	-
Horiz. %	259.55%	334.08%	154.14%	224.52%	285.67%	143.95%	100.00%	-
P/EPS	56.44	315.59	43.41	68.71	60.31	41.46	32.39	9.68%
YoY %	-82.12%	627.00%	-36.82%	13.93%	45.47%	28.00%	-	-
Horiz. %	174.25%	974.34%	134.02%	212.13%	186.20%	128.00%	100.00%	-
EY	1.77	0.32	2.30	1.46	1.66	2.41	3.09	-8.86%
YoY %	453.12%	-86.09%	57.53%	-12.05%	-31.12%	-22.01%	-	-
Horiz. %	57.28%	10.36%	74.43%	47.25%	53.72%	77.99%	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	1.03	0.81	0.83	1.30	1.99	1.46	0.92	1.89%
YoY %	27.16%	-2.41%	-36.15%	-34.67%	36.30%	58.70%	-	-
Horiz. %	111.96%	88.04%	90.22%	141.30%	216.30%	158.70%	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