[OKA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -52.08%
YoY- 68.3%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133,079 104,134 70,933 37,393 121,107 89,837 58,392 73.09%
PBT 8,203 7,454 4,861 3,253 5,448 3,721 2,577 116.23%
Tax -2,528 -2,895 -1,847 -885 -506 -714 -611 157.50%
NP 5,675 4,559 3,014 2,368 4,942 3,007 1,966 102.60%
-
NP to SH 5,675 4,559 3,014 2,368 4,942 3,007 1,966 102.60%
-
Tax Rate 30.82% 38.84% 38.00% 27.21% 9.29% 19.19% 23.71% -
Total Cost 127,404 99,575 67,919 35,025 116,165 86,830 56,426 72.02%
-
Net Worth 97,782 96,578 96,664 95,918 93,637 83,427 84,514 10.20%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,099 - - - 1,800 - - -
Div Payout % 37.00% - - - 36.44% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 97,782 96,578 96,664 95,918 93,637 83,427 84,514 10.20%
NOSH 59,989 59,986 60,039 59,949 60,023 60,019 59,939 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.26% 4.38% 4.25% 6.33% 4.08% 3.35% 3.37% -
ROE 5.80% 4.72% 3.12% 2.47% 5.28% 3.60% 2.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 221.84 173.59 118.14 62.37 201.76 149.68 97.42 72.99%
EPS 9.46 7.60 5.02 3.95 8.23 5.01 3.28 102.48%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.63 1.61 1.61 1.60 1.56 1.39 1.41 10.13%
Adjusted Per Share Value based on latest NOSH - 59,949
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.23 42.44 28.91 15.24 49.35 36.61 23.80 73.07%
EPS 2.31 1.86 1.23 0.96 2.01 1.23 0.80 102.64%
DPS 0.86 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.3985 0.3936 0.3939 0.3909 0.3816 0.34 0.3444 10.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.58 0.63 0.54 0.51 0.47 0.53 -
P/RPS 0.26 0.33 0.53 0.87 0.25 0.31 0.54 -38.54%
P/EPS 6.13 7.63 12.55 13.67 6.19 9.38 16.16 -47.56%
EY 16.31 13.10 7.97 7.31 16.14 10.66 6.19 90.65%
DY 6.03 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.34 0.33 0.34 0.38 -3.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 27/02/12 25/11/11 -
Price 0.67 0.545 0.59 0.62 0.50 0.53 0.58 -
P/RPS 0.30 0.31 0.50 0.99 0.25 0.35 0.60 -36.97%
P/EPS 7.08 7.17 11.75 15.70 6.07 10.58 17.68 -45.64%
EY 14.12 13.94 8.51 6.37 16.47 9.45 5.66 83.83%
DY 5.22 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.37 0.39 0.32 0.38 0.41 0.00%

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
Post a Comment