[OKA] YoY Quarter Result on 30-Jun-2005 [#1]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	26,536	18,537	14,072	14,084	14,139	12,106	10,998	15.79%
YoY %	43.15%	31.73%	-0.09%	-0.39%	16.79%	10.07%	-	-
Horiz. %	241.28%	168.55%	127.95%	128.06%	128.56%	110.07%	100.00%	-
PBT	1,453	278	281	598	2,731	2,429	2,578	-9.10%
YoY %	422.66%	-1.07%	-53.01%	-78.10%	12.43%	-5.78%	-	-
Horiz. %	56.36%	10.78%	10.90%	23.20%	105.93%	94.22%	100.00%	-
Tax	-213	-35	-110	-195	-782	-680	-622	-16.34%
YoY %	-508.57%	68.18%	43.59%	75.06%	-15.00%	-9.32%	-	-
Horiz. %	34.24%	5.63%	17.68%	31.35%	125.72%	109.32%	100.00%	-
NP	1,240	243	171	403	1,949	1,749	1,956	-7.30%
YoY %	410.29%	42.11%	-57.57%	-79.32%	11.44%	-10.58%	-	-
Horiz. %	63.39%	12.42%	8.74%	20.60%	99.64%	89.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,240	243	171	403	1,949	1,749	1,956	-7.30%
YoY %	410.29%	42.11%	-57.57%	-79.32%	11.44%	-10.58%	-	-
Horiz. %	63.39%	12.42%	8.74%	20.60%	99.64%	89.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.66%	12.59%	39.15%	32.61%	28.63%	28.00%	24.13%	-
YoY %	16.44%	-67.84%	20.06%	13.90%	2.25%	16.04%	-	-
Horiz. %	60.75%	52.18%	162.25%	135.14%	118.65%	116.04%	100.00%	-
Total Cost	25,296	18,294	13,901	13,681	12,190	10,357	9,042	18.68%
YoY %	38.27%	31.60%	1.61%	12.23%	17.70%	14.54%	-	-
Horiz. %	279.76%	202.32%	153.74%	151.31%	134.82%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,478	72,900	76,339	73,983	70,763	67,238	52,893	6.09%
YoY %	3.54%	-4.50%	3.18%	4.55%	5.24%	27.12%	-	-
Horiz. %	142.70%	137.83%	144.33%	139.87%	133.79%	127.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	75,478	72,900	76,339	73,983	70,763	67,238	52,893	6.09%
YoY %	3.54%	-4.50%	3.18%	4.55%	5.24%	27.12%	-	-
Horiz. %	142.70%	137.83%	144.33%	139.87%	133.79%	127.12%	100.00%	-
NOSH	59,903	60,749	61,071	60,149	59,969	40,022	35,499	9.10%
YoY %	-1.39%	-0.53%	1.53%	0.30%	49.84%	12.74%	-	-
Horiz. %	168.75%	171.13%	172.04%	169.44%	168.93%	112.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	4.67%	1.31%	1.22%	2.86%	13.78%	14.45%	17.79%	-
YoY %	256.49%	7.38%	-57.34%	-79.25%	-4.64%	-18.77%	-	-
Horiz. %	26.25%	7.36%	6.86%	16.08%	77.46%	81.23%	100.00%	-
ROE	1.64%	0.33%	0.22%	0.54%	2.75%	2.60%	3.70%	-
YoY %	396.97%	50.00%	-59.26%	-80.36%	5.77%	-29.73%	-	-
Horiz. %	44.32%	8.92%	5.95%	14.59%	74.32%	70.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	44.30	30.51	23.04	23.42	23.58	30.25	30.98	6.13%
YoY %	45.20%	32.42%	-1.62%	-0.68%	-22.05%	-2.36%	-	-
Horiz. %	143.00%	98.48%	74.37%	75.60%	76.11%	97.64%	100.00%	-
EPS	2.07	0.40	0.28	0.67	3.25	4.37	5.51	-15.04%
YoY %	417.50%	42.86%	-58.21%	-79.38%	-25.63%	-20.69%	-	-
Horiz. %	37.57%	7.26%	5.08%	12.16%	58.98%	79.31%	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	1.26	1.20	1.25	1.23	1.18	1.68	1.49	-2.75%
YoY %	5.00%	-4.00%	1.63%	4.24%	-29.76%	12.75%	-	-
Horiz. %	84.56%	80.54%	83.89%	82.55%	79.19%	112.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,149
RPS	10.80	7.54	5.73	5.73	5.75	4.93	4.48	15.77%
YoY %	43.24%	31.59%	0.00%	-0.35%	16.63%	10.04%	-	-
Horiz. %	241.07%	168.30%	127.90%	127.90%	128.35%	110.04%	100.00%	-
EPS	0.50	0.10	0.07	0.16	0.79	0.71	0.80	-7.52%
YoY %	400.00%	42.86%	-56.25%	-79.75%	11.27%	-11.25%	-	-
Horiz. %	62.50%	12.50%	8.75%	20.00%	98.75%	88.75%	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	0.3071	0.2966	0.3106	0.301	0.2879	0.2736	0.2152	6.10%
YoY %	3.54%	-4.51%	3.19%	4.55%	5.23%	27.14%	-	-
Horiz. %	142.70%	137.83%	144.33%	139.87%	133.78%	127.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.59	0.64	0.75	0.94	1.60	1.88	2.00	-
P/RPS	1.33	2.10	3.25	4.01	6.79	6.22	6.46	-23.13%
YoY %	-36.67%	-35.38%	-18.95%	-40.94%	9.16%	-3.72%	-	-
Horiz. %	20.59%	32.51%	50.31%	62.07%	105.11%	96.28%	100.00%	-
P/EPS	28.50	160.00	267.86	140.30	49.23	43.02	36.30	-3.94%
YoY %	-82.19%	-40.27%	90.92%	184.99%	14.44%	18.51%	-	-
Horiz. %	78.51%	440.77%	737.91%	386.50%	135.62%	118.51%	100.00%	-
EY	3.51	0.63	0.37	0.71	2.03	2.32	2.76	4.08%
YoY %	457.14%	70.27%	-47.89%	-65.02%	-12.50%	-15.94%	-	-
Horiz. %	127.17%	22.83%	13.41%	25.72%	73.55%	84.06%	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	0.47	0.53	0.60	0.76	1.36	1.12	1.34	-16.00%
YoY %	-11.32%	-11.67%	-21.05%	-44.12%	21.43%	-16.42%	-	-
Horiz. %	35.07%	39.55%	44.78%	56.72%	101.49%	83.58%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	30/08/07	25/08/06	26/08/05	27/08/04	22/08/03	14/10/02	-
Price	0.39	0.60	0.63	0.96	1.27	2.48	1.78	-
P/RPS	0.88	1.97	2.73	4.10	5.39	8.20	5.75	-26.84%
YoY %	-55.33%	-27.84%	-33.41%	-23.93%	-34.27%	42.61%	-	-
Horiz. %	15.30%	34.26%	47.48%	71.30%	93.74%	142.61%	100.00%	-
P/EPS	18.84	150.00	225.00	143.28	39.08	56.75	32.30	-8.58%
YoY %	-87.44%	-33.33%	57.04%	266.63%	-31.14%	75.70%	-	-
Horiz. %	58.33%	464.40%	696.59%	443.59%	120.99%	175.70%	100.00%	-
EY	5.31	0.67	0.44	0.70	2.56	1.76	3.10	9.37%
YoY %	692.54%	52.27%	-37.14%	-72.66%	45.45%	-43.23%	-	-
Horiz. %	171.29%	21.61%	14.19%	22.58%	82.58%	56.77%	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	0.31	0.50	0.50	0.78	1.08	1.48	1.19	-20.06%
YoY %	-38.00%	0.00%	-35.90%	-27.78%	-27.03%	24.37%	-	-
Horiz. %	26.05%	42.02%	42.02%	65.55%	90.76%	124.37%	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