[OKA] YoY Cumulative 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- 14.91%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,134 89,837 83,867 76,989 81,537 62,223 47,554 13.94%
PBT 7,454 3,721 2,905 4,568 4,706 1,105 125 97.53%
Tax -2,895 -714 -426 -1,709 -1,210 -123 -42 102.35%
NP 4,559 3,007 2,479 2,859 3,496 982 83 94.85%
-
NP to SH 4,559 3,007 2,479 2,859 3,496 982 83 94.85%
-
Tax Rate 38.84% 19.19% 14.66% 37.41% 25.71% 11.13% 33.60% -
Total Cost 99,575 86,830 81,388 74,130 78,041 61,241 47,471 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 4.72% 3.60% 3.13% 3.69% 4.58% 1.38% 0.11% -
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 173.59 149.68 139.72 128.18 135.74 103.92 80.21 13.71%
EPS 7.60 5.01 4.13 4.76 5.82 1.64 0.14 94.46%
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 42.37 36.55 34.12 31.33 33.18 25.32 19.35 13.94%
EPS 1.86 1.22 1.01 1.16 1.42 0.40 0.03 98.81%
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 0.33 0.31 0.43 0.48 0.29 0.48 0.79 -13.52%
P/EPS 7.63 9.38 14.53 12.82 6.70 30.49 450.00 -49.28%
EY 13.10 10.66 6.88 7.80 14.92 3.28 0.22 97.48%
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 0.31 0.35 0.41 0.53 0.29 0.43 0.87 -15.78%
P/EPS 7.17 10.58 13.92 14.29 6.87 27.44 500.00 -50.67%
EY 13.94 9.45 7.18 7.00 14.55 3.64 0.20 102.73%
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