[OKA] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 2.0%
YoY- 256.01%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 105,060 106,104 105,619 108,716 111,426 106,144 82,414 17.55%
PBT 6,418 7,096 5,262 6,274 5,428 5,812 1,640 148.12%
Tax -1,442 -1,936 -1,240 -1,613 -858 -852 -121 420.95%
NP 4,976 5,160 4,022 4,661 4,570 4,960 1,519 120.41%
-
NP to SH 4,976 5,160 4,022 4,661 4,570 4,960 1,519 120.41%
-
Tax Rate 22.47% 27.28% 23.57% 25.71% 15.81% 14.66% 7.38% -
Total Cost 100,084 100,944 101,597 104,054 106,856 101,184 80,895 15.23%
-
Net Worth 79,735 78,599 76,838 76,287 76,766 75,478 74,294 4.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,401 - - - 1,797 -
Div Payout % - - 59.70% - - - 118.33% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,735 78,599 76,838 76,287 76,766 75,478 74,294 4.82%
NOSH 59,951 59,999 60,029 60,068 59,973 59,903 59,915 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.74% 4.86% 3.81% 4.29% 4.10% 4.67% 1.84% -
ROE 6.24% 6.56% 5.23% 6.11% 5.95% 6.57% 2.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 175.24 176.84 175.94 180.99 185.79 177.19 137.55 17.50%
EPS 8.30 8.60 6.70 7.76 7.62 8.28 2.53 120.62%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.33 1.31 1.28 1.27 1.28 1.26 1.24 4.77%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.75 43.17 42.98 44.24 45.34 43.19 33.53 17.56%
EPS 2.02 2.10 1.64 1.90 1.86 2.02 0.62 119.61%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.73 -
NAPS 0.3244 0.3198 0.3126 0.3104 0.3124 0.3071 0.3023 4.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.70 0.49 0.38 0.39 0.41 0.59 0.44 -
P/RPS 0.40 0.28 0.22 0.22 0.22 0.33 0.32 16.02%
P/EPS 8.43 5.70 5.67 5.03 5.38 7.13 17.36 -38.19%
EY 11.86 17.55 17.63 19.90 18.59 14.03 5.76 61.77%
DY 0.00 0.00 10.53 0.00 0.00 0.00 6.82 -
P/NAPS 0.53 0.37 0.30 0.31 0.32 0.47 0.35 31.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 23/02/09 28/11/08 22/08/08 30/05/08 -
Price 0.62 0.68 0.40 0.40 0.38 0.39 0.41 -
P/RPS 0.35 0.38 0.23 0.22 0.20 0.22 0.30 10.81%
P/EPS 7.47 7.91 5.97 5.15 4.99 4.71 16.17 -40.21%
EY 13.39 12.65 16.75 19.40 20.05 21.23 6.18 67.36%
DY 0.00 0.00 10.00 0.00 0.00 0.00 7.32 -
P/NAPS 0.47 0.52 0.31 0.31 0.30 0.31 0.33 26.55%

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