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

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -93.17%
YoY- -79.32%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,477 43,974 29,494 14,084 55,454 41,559 28,245 62.51%
PBT 3,562 3,473 2,596 598 6,706 6,968 5,094 -21.23%
Tax -505 -617 -561 -195 -806 -1,373 -1,372 -48.67%
NP 3,057 2,856 2,035 403 5,900 5,595 3,722 -12.30%
-
NP to SH 3,057 2,856 2,035 403 5,900 5,595 3,722 -12.30%
-
Tax Rate 14.18% 17.77% 21.61% 32.61% 12.02% 19.70% 26.93% -
Total Cost 55,420 41,118 27,459 13,681 49,554 35,964 24,523 72.29%
-
Net Worth 74,476 74,399 75,036 73,983 73,187 73,239 72,639 1.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,801 - - - 2,399 - - -
Div Payout % 58.94% - - - 40.67% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 74,476 74,399 75,036 73,983 73,187 73,239 72,639 1.68%
NOSH 60,061 59,999 60,029 60,149 59,989 60,032 60,032 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.23% 6.49% 6.90% 2.86% 10.64% 13.46% 13.18% -
ROE 4.10% 3.84% 2.71% 0.54% 8.06% 7.64% 5.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 97.36 73.29 49.13 23.42 92.44 69.23 47.05 62.45%
EPS 5.09 4.76 3.39 0.67 9.83 9.32 6.20 -12.33%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.24 1.24 1.25 1.23 1.22 1.22 1.21 1.64%
Adjusted Per Share Value based on latest NOSH - 60,149
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.83 17.92 12.02 5.74 22.60 16.94 11.51 62.51%
EPS 1.25 1.16 0.83 0.16 2.40 2.28 1.52 -12.23%
DPS 0.73 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.3035 0.3032 0.3058 0.3015 0.2982 0.2985 0.296 1.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.74 0.84 0.88 0.94 1.36 1.53 1.35 -
P/RPS 0.76 1.15 1.79 4.01 1.47 2.21 2.87 -58.79%
P/EPS 14.54 17.65 25.96 140.30 13.83 16.42 21.77 -23.61%
EY 6.88 5.67 3.85 0.71 7.23 6.09 4.59 31.00%
DY 4.05 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.60 0.68 0.70 0.76 1.11 1.25 1.12 -34.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 26/08/05 26/05/05 25/02/05 26/11/04 -
Price 0.71 0.77 0.96 0.96 1.05 1.42 1.33 -
P/RPS 0.73 1.05 1.95 4.10 1.14 2.05 2.83 -59.51%
P/EPS 13.95 16.18 28.32 143.28 10.68 15.24 21.45 -24.95%
EY 7.17 6.18 3.53 0.70 9.37 6.56 4.66 33.31%
DY 4.23 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.57 0.62 0.77 0.78 0.86 1.16 1.10 -35.51%

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