[OKA] YoY Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Quarter Result
Revenue	24,082	20,191	18,394	14,503	13,894	10,620	9,315	17.13%
YoY %	19.27%	9.77%	26.83%	4.38%	30.83%	14.01%	-	-
Horiz. %	258.53%	216.76%	197.47%	155.70%	149.16%	114.01%	100.00%	-
PBT	556	535	-2,844	89	-262	1,952	3,146	-25.06%
YoY %	3.93%	118.81%	-3,295.51%	133.97%	-113.42%	-37.95%	-	-
Horiz. %	17.67%	17.01%	-90.40%	2.83%	-8.33%	62.05%	100.00%	-
Tax	-30	2	733	112	567	-309	-432	-35.86%
YoY %	-1,600.00%	-99.73%	554.46%	-80.25%	283.50%	28.47%	-	-
Horiz. %	6.94%	-0.46%	-169.68%	-25.93%	-131.25%	71.53%	100.00%	-
NP	526	537	-2,111	201	305	1,643	2,714	-23.90%
YoY %	-2.05%	125.44%	-1,150.25%	-34.10%	-81.44%	-39.46%	-	-
Horiz. %	19.38%	19.79%	-77.78%	7.41%	11.24%	60.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	526	537	-2,111	201	305	1,643	2,714	-23.90%
YoY %	-2.05%	125.44%	-1,150.25%	-34.10%	-81.44%	-39.46%	-	-
Horiz. %	19.38%	19.79%	-77.78%	7.41%	11.24%	60.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.40%	-0.37%	-	-125.84%	-	15.83%	13.73%	-
YoY %	1,559.46%	0.00%	-	0.00%	-	15.29%	-	-
Horiz. %	39.33%	-2.69%	-	-916.53%	-	115.29%	100.00%	-
Total Cost	23,556	19,654	20,505	14,302	13,589	8,977	6,601	23.59%
YoY %	19.85%	-4.15%	43.37%	5.25%	51.38%	35.99%	-	-
Horiz. %	356.86%	297.74%	310.63%	216.66%	205.86%	135.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,509	59,999	71,331	62,999	61,111	68,958	39,985	11.41%
YoY %	27.52%	-15.89%	13.23%	3.09%	-11.38%	72.46%	-	-
Horiz. %	191.34%	150.05%	178.39%	157.56%	152.83%	172.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	2,390	1,799	1,498	1,889	2,444	2,398	3,198	-4.73%
YoY %	32.85%	20.09%	-20.70%	-22.71%	1.92%	-25.02%	-	-
Horiz. %	74.73%	56.25%	46.84%	59.07%	76.42%	74.98%	100.00%	-
Div Payout %	454.55%	335.20%	0.00%	940.30%	801.46%	145.99%	117.86%	-
YoY %	35.61%	0.00%	0.00%	17.32%	448.98%	23.87%	-	-
Horiz. %	385.67%	284.41%	0.00%	797.81%	680.01%	123.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	76,509	59,999	71,331	62,999	61,111	68,958	39,985	11.41%
YoY %	27.52%	-15.89%	13.23%	3.09%	-11.38%	72.46%	-	-
Horiz. %	191.34%	150.05%	178.39%	157.56%	152.83%	172.46%	100.00%	-
NOSH	59,772	59,999	59,942	62,999	61,111	59,963	39,985	6.92%
YoY %	-0.38%	0.10%	-4.85%	3.09%	1.91%	49.96%	-	-
Horiz. %	149.49%	150.05%	149.91%	157.56%	152.83%	149.96%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	2.18%	2.66%	-11.48%	1.39%	2.20%	15.47%	29.14%	-
YoY %	-18.05%	123.17%	-925.90%	-36.82%	-85.78%	-46.91%	-	-
Horiz. %	7.48%	9.13%	-39.40%	4.77%	7.55%	53.09%	100.00%	-
ROE	0.69%	0.90%	-2.96%	0.32%	0.50%	2.38%	6.79%	-
YoY %	-23.33%	130.41%	-1,025.00%	-36.00%	-78.99%	-64.95%	-	-
Horiz. %	10.16%	13.25%	-43.59%	4.71%	7.36%	35.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	40.29	33.65	30.69	23.02	22.74	17.71	23.30	9.54%
YoY %	19.73%	9.64%	33.32%	1.23%	28.40%	-23.99%	-	-
Horiz. %	172.92%	144.42%	131.72%	98.80%	97.60%	76.01%	100.00%	-
EPS	0.88	0.89	-3.52	0.33	0.51	2.74	4.66	-24.23%
YoY %	-1.12%	125.28%	-1,166.67%	-35.29%	-81.39%	-41.20%	-	-
Horiz. %	18.88%	19.10%	-75.54%	7.08%	10.94%	58.80%	100.00%	-
DPS	4.00	3.00	2.50	3.00	4.00	4.00	8.00	-10.90%
YoY %	33.33%	20.00%	-16.67%	-25.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	37.50%	31.25%	37.50%	50.00%	50.00%	100.00%	-
NAPS	1.28	1.00	1.19	1.00	1.00	1.15	1.00	4.19%
YoY %	28.00%	-15.97%	19.00%	0.00%	-13.04%	15.00%	-	-
Horiz. %	128.00%	100.00%	119.00%	100.00%	100.00%	115.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 62,999
RPS	9.80	8.22	7.48	5.90	5.65	4.32	3.79	17.13%
YoY %	19.22%	9.89%	26.78%	4.42%	30.79%	13.98%	-	-
Horiz. %	258.58%	216.89%	197.36%	155.67%	149.08%	113.98%	100.00%	-
EPS	0.21	0.22	-0.86	0.08	0.12	0.67	1.10	-24.09%
YoY %	-4.55%	125.58%	-1,175.00%	-33.33%	-82.09%	-39.09%	-	-
Horiz. %	19.09%	20.00%	-78.18%	7.27%	10.91%	60.91%	100.00%	-
DPS	0.97	0.73	0.61	0.77	0.99	0.98	1.30	-4.75%
YoY %	32.88%	19.67%	-20.78%	-22.22%	1.02%	-24.62%	-	-
Horiz. %	74.62%	56.15%	46.92%	59.23%	76.15%	75.38%	100.00%	-
NAPS	0.3113	0.2441	0.2902	0.2563	0.2487	0.2806	0.1627	11.40%
YoY %	27.53%	-15.89%	13.23%	3.06%	-11.37%	72.46%	-	-
Horiz. %	191.33%	150.03%	178.37%	157.53%	152.86%	172.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.38	0.44	0.60	0.74	1.36	2.09	1.62	-
P/RPS	0.94	1.31	1.96	3.21	5.98	11.80	6.95	-28.33%
YoY %	-28.24%	-33.16%	-38.94%	-46.32%	-49.32%	69.78%	-	-
Horiz. %	13.53%	18.85%	28.20%	46.19%	86.04%	169.78%	100.00%	-
P/EPS	43.18	49.16	-17.04	231.94	272.50	76.28	23.87	10.37%
YoY %	-12.16%	388.50%	-107.35%	-14.88%	257.24%	219.56%	-	-
Horiz. %	180.90%	205.95%	-71.39%	971.68%	1,141.60%	319.56%	100.00%	-
EY	2.32	2.03	-5.87	0.43	0.37	1.31	4.19	-9.37%
YoY %	14.29%	134.58%	-1,465.12%	16.22%	-71.76%	-68.74%	-	-
Horiz. %	55.37%	48.45%	-140.10%	10.26%	8.83%	31.26%	100.00%	-
DY	10.53	6.82	4.17	4.05	2.94	1.91	4.94	13.43%
YoY %	54.40%	63.55%	2.96%	37.76%	53.93%	-61.34%	-	-
Horiz. %	213.16%	138.06%	84.41%	81.98%	59.51%	38.66%	100.00%	-
P/NAPS	0.30	0.44	0.50	0.74	1.36	1.82	1.62	-24.48%
YoY %	-31.82%	-12.00%	-32.43%	-45.59%	-25.27%	12.35%	-	-
Horiz. %	18.52%	27.16%	30.86%	45.68%	83.95%	112.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	30/05/08	31/05/07	29/05/06	26/05/05	28/05/04	23/05/03	-
Price	0.40	0.41	0.62	0.71	1.05	1.54	1.77	-
P/RPS	0.99	1.22	2.02	3.08	4.62	8.70	7.60	-28.77%
YoY %	-18.85%	-39.60%	-34.42%	-33.33%	-46.90%	14.47%	-	-
Horiz. %	13.03%	16.05%	26.58%	40.53%	60.79%	114.47%	100.00%	-
P/EPS	45.45	45.81	-17.61	222.54	210.38	56.20	26.08	9.69%
YoY %	-0.79%	360.14%	-107.91%	5.78%	274.34%	115.49%	-	-
Horiz. %	174.27%	175.65%	-67.52%	853.30%	806.67%	215.49%	100.00%	-
EY	2.20	2.18	-5.68	0.45	0.48	1.78	3.83	-8.81%
YoY %	0.92%	138.38%	-1,362.22%	-6.25%	-73.03%	-53.52%	-	-
Horiz. %	57.44%	56.92%	-148.30%	11.75%	12.53%	46.48%	100.00%	-
DY	10.00	7.32	4.03	4.23	3.81	2.60	4.52	14.13%
YoY %	36.61%	81.64%	-4.73%	11.02%	46.54%	-42.48%	-	-
Horiz. %	221.24%	161.95%	89.16%	93.58%	84.29%	57.52%	100.00%	-
P/NAPS	0.31	0.41	0.52	0.71	1.05	1.34	1.77	-25.18%
YoY %	-24.39%	-21.15%	-26.76%	-32.38%	-21.64%	-24.29%	-	-
Horiz. %	17.51%	23.16%	29.38%	40.11%	59.32%	75.71%	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