[OKA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 35.08%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 41,559 28,245 14,139 43,939 33,319 23,967 12,106 126.71%
PBT 6,968 5,094 2,731 7,689 5,737 4,667 2,429 101.24%
Tax -1,373 -1,372 -782 -1,366 -1,056 -1,112 -680 59.41%
NP 5,595 3,722 1,949 6,323 4,681 3,555 1,749 116.34%
-
NP to SH 5,595 3,722 1,949 6,323 4,681 3,555 1,749 116.34%
-
Tax Rate 19.70% 26.93% 28.63% 17.77% 18.41% 23.83% 28.00% -
Total Cost 35,964 24,523 12,190 37,616 28,638 20,412 10,357 128.44%
-
Net Worth 73,239 72,639 70,763 68,989 67,814 66,781 67,238 5.83%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 2,399 - - - -
Div Payout % - - - 37.95% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 73,239 72,639 70,763 68,989 67,814 66,781 67,238 5.83%
NOSH 60,032 60,032 59,969 59,990 60,012 39,988 40,022 30.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.46% 13.18% 13.78% 14.39% 14.05% 14.83% 14.45% -
ROE 7.64% 5.12% 2.75% 9.17% 6.90% 5.32% 2.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.23 47.05 23.58 73.24 55.52 59.93 30.25 73.22%
EPS 9.32 6.20 3.25 10.54 7.80 8.89 4.37 65.30%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.18 1.15 1.13 1.67 1.68 -19.12%
Adjusted Per Share Value based on latest NOSH - 59,963
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.94 11.51 5.76 17.91 13.58 9.77 4.93 126.85%
EPS 2.28 1.52 0.79 2.58 1.91 1.45 0.71 116.89%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2985 0.296 0.2884 0.2811 0.2763 0.2721 0.274 5.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.53 1.35 1.60 2.09 1.90 2.26 1.88 -
P/RPS 2.21 2.87 6.79 2.85 3.42 3.77 6.22 -49.67%
P/EPS 16.42 21.77 49.23 19.83 24.36 25.42 43.02 -47.22%
EY 6.09 4.59 2.03 5.04 4.11 3.93 2.32 89.73%
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 1.25 1.12 1.36 1.82 1.68 1.35 1.12 7.55%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 12/04/04 21/11/03 22/08/03 -
Price 1.42 1.33 1.27 1.54 2.00 2.90 2.48 -
P/RPS 2.05 2.83 5.39 2.10 3.60 4.84 8.20 -60.14%
P/EPS 15.24 21.45 39.08 14.61 25.64 32.62 56.75 -58.20%
EY 6.56 4.66 2.56 6.84 3.90 3.07 1.76 139.43%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.16 1.10 1.08 1.34 1.77 1.74 1.48 -14.92%

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