[OKA] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -53.52%
YoY- -91.02%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 101,071 101,728 80,617 62,057 57,868 52,179 42,635 15.45%
PBT 5,124 5,241 -1,739 214 3,211 8,921 8,883 -8.75%
Tax -1,739 -1,208 610 70 -50 -1,683 -1,488 2.62%
NP 3,385 4,033 -1,129 284 3,161 7,238 7,395 -12.20%
-
NP to SH 3,385 4,033 -1,129 284 3,161 7,238 7,395 -12.20%
-
Tax Rate 33.94% 23.05% - -32.71% 1.56% 18.87% 16.75% -
Total Cost 97,686 97,695 81,746 61,773 54,707 44,941 35,240 18.50%
-
Net Worth 77,191 76,137 71,633 73,497 74,309 73,239 67,679 2.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,390 1,799 1,498 1,889 2,444 2,398 3,198 -4.73%
Div Payout % 70.63% 44.63% 0.00% 665.49% 77.33% 33.14% 43.26% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 77,191 76,137 71,633 73,497 74,309 73,239 67,679 2.21%
NOSH 59,838 59,950 60,196 60,243 59,927 60,032 59,893 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.35% 3.96% -1.40% 0.46% 5.46% 13.87% 17.34% -
ROE 4.39% 5.30% -1.58% 0.39% 4.25% 9.88% 10.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 168.91 169.69 133.92 103.01 96.56 86.92 71.18 15.47%
EPS 5.66 6.73 -1.88 0.47 5.27 12.06 12.35 -12.18%
DPS 4.00 3.00 2.50 3.14 4.00 4.00 5.34 -4.69%
NAPS 1.29 1.27 1.19 1.22 1.24 1.22 1.13 2.22%
Adjusted Per Share Value based on latest NOSH - 60,243
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.19 41.45 32.85 25.29 23.58 21.26 17.37 15.46%
EPS 1.38 1.64 -0.46 0.12 1.29 2.95 3.01 -12.17%
DPS 0.97 0.73 0.61 0.77 1.00 0.98 1.30 -4.75%
NAPS 0.3146 0.3103 0.2919 0.2995 0.3028 0.2985 0.2758 2.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.61 0.39 0.50 0.63 0.84 1.53 1.90 -
P/RPS 0.36 0.23 0.37 0.61 0.87 1.76 2.67 -28.36%
P/EPS 10.78 5.80 -26.66 133.64 15.92 12.69 15.39 -5.75%
EY 9.27 17.25 -3.75 0.75 6.28 7.88 6.50 6.08%
DY 6.56 7.69 5.00 4.98 4.76 2.61 2.81 15.16%
P/NAPS 0.47 0.31 0.42 0.52 0.68 1.25 1.68 -19.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 12/04/04 -
Price 0.68 0.40 0.45 0.70 0.77 1.42 2.00 -
P/RPS 0.40 0.24 0.34 0.68 0.80 1.63 2.81 -27.71%
P/EPS 12.02 5.95 -23.99 148.49 14.60 11.78 16.20 -4.84%
EY 8.32 16.82 -4.17 0.67 6.85 8.49 6.17 5.10%
DY 5.88 7.50 5.56 4.48 5.19 2.82 2.67 14.04%
P/NAPS 0.53 0.31 0.38 0.57 0.62 1.16 1.77 -18.19%

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