[OKA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -76.09%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 152,915 112,192 74,476 36,921 163,264 119,788 80,907 52.80%
PBT 27,027 20,455 13,415 4,914 20,618 18,432 11,267 79.09%
Tax -6,393 -5,340 -3,627 -1,338 -5,659 -5,119 -3,154 60.09%
NP 20,634 15,115 9,788 3,576 14,959 13,313 8,113 86.21%
-
NP to SH 20,634 15,115 9,788 3,576 14,959 13,313 8,113 86.21%
-
Tax Rate 23.65% 26.11% 27.04% 27.23% 27.45% 27.77% 27.99% -
Total Cost 132,281 97,077 64,688 33,345 148,305 106,475 72,794 48.85%
-
Net Worth 137,569 132,451 132,270 125,937 121,276 118,811 118,162 10.65%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,906 - 2,334 - 6,219 1,523 - -
Div Payout % 38.32% - 23.85% - 41.58% 11.44% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 137,569 132,451 132,270 125,937 121,276 118,811 118,162 10.65%
NOSH 158,125 155,824 155,612 155,478 155,483 152,322 121,816 18.97%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.49% 13.47% 13.14% 9.69% 9.16% 11.11% 10.03% -
ROE 15.00% 11.41% 7.40% 2.84% 12.33% 11.21% 6.87% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.70 72.00 47.86 23.75 105.00 78.64 66.42 28.42%
EPS 9.70 9.70 6.29 2.30 9.80 8.74 6.66 28.45%
DPS 5.00 0.00 1.50 0.00 4.00 1.00 0.00 -
NAPS 0.87 0.85 0.85 0.81 0.78 0.78 0.97 -6.99%
Adjusted Per Share Value based on latest NOSH - 155,478
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 62.31 45.72 30.35 15.05 66.53 48.81 32.97 52.80%
EPS 8.41 6.16 3.99 1.46 6.10 5.43 3.31 86.09%
DPS 3.22 0.00 0.95 0.00 2.53 0.62 0.00 -
NAPS 0.5606 0.5397 0.539 0.5132 0.4942 0.4842 0.4815 10.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.995 0.925 0.84 0.83 0.96 0.69 1.23 -
P/RPS 1.03 1.28 1.76 3.50 0.91 0.88 1.85 -32.29%
P/EPS 7.63 9.54 13.35 36.09 9.98 7.89 18.47 -44.50%
EY 13.11 10.49 7.49 2.77 10.02 12.67 5.41 80.31%
DY 5.03 0.00 1.79 0.00 4.17 1.45 0.00 -
P/NAPS 1.14 1.09 0.99 1.02 1.23 0.88 1.27 -6.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 23/11/15 28/08/15 29/05/15 27/02/15 26/11/14 -
Price 1.14 0.96 0.955 0.745 0.985 0.995 0.87 -
P/RPS 1.18 1.33 2.00 3.14 0.94 1.27 1.31 -6.72%
P/EPS 8.74 9.90 15.18 32.39 10.24 11.38 13.06 -23.47%
EY 11.45 10.10 6.59 3.09 9.77 8.78 7.66 30.70%
DY 4.39 0.00 1.57 0.00 4.06 1.01 0.00 -
P/NAPS 1.31 1.13 1.12 0.92 1.26 1.28 0.90 28.40%

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