[OKA] YoY Cumulative 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- 92.87%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,933 58,392 55,839 52,530 55,713 41,581 31,470 14.49%
PBT 4,861 2,577 2,040 3,209 2,714 733 -349 -
Tax -1,847 -611 -577 -721 -429 -58 -62 75.97%
NP 3,014 1,966 1,463 2,488 2,285 675 -411 -
-
NP to SH 3,014 1,966 1,463 2,488 2,285 675 -411 -
-
Tax Rate 38.00% 23.71% 28.28% 22.47% 15.81% 7.91% - -
Total Cost 67,919 56,426 54,376 50,042 53,428 40,906 31,881 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 3.12% 2.33% 1.83% 3.12% 2.98% 0.93% -0.55% -
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 118.14 97.42 93.13 87.62 92.90 68.99 52.07 14.61%
EPS 5.02 3.28 2.44 4.15 3.81 1.12 -0.68 -
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 28.91 23.80 22.75 21.41 22.70 16.94 12.82 14.50%
EPS 1.23 0.80 0.60 1.01 0.93 0.28 -0.17 -
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 0.53 0.54 0.69 0.80 0.44 0.87 1.15 -12.10%
P/EPS 12.55 16.16 26.23 16.87 10.76 53.57 -88.24 -
EY 7.97 6.19 3.81 5.93 9.29 1.87 -1.13 -
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 0.50 0.60 0.68 0.71 0.41 0.72 1.15 -12.95%
P/EPS 11.75 17.68 25.82 14.94 9.97 44.64 -88.24 -
EY 8.51 5.66 3.87 6.69 10.03 2.24 -1.13 -
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