[OKA] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 152.48%
YoY- -45.33%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 111,426 83,162 62,940 58,988 56,490 47,934 43,030 17.16%
PBT 5,428 1,466 -698 5,192 10,188 9,334 8,948 -7.98%
Tax -858 -116 -124 -1,122 -2,744 -2,224 -2,040 -13.43%
NP 4,570 1,350 -822 4,070 7,444 7,110 6,908 -6.64%
-
NP to SH 4,570 1,350 -822 4,070 7,444 7,110 6,908 -6.64%
-
Tax Rate 15.81% 7.91% - 21.61% 26.93% 23.83% 22.80% -
Total Cost 106,856 81,812 63,762 54,918 49,046 40,824 36,122 19.79%
-
Net Worth 76,766 72,321 74,947 75,036 72,639 66,781 59,122 4.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 76,766 72,321 74,947 75,036 72,639 66,781 59,122 4.44%
NOSH 59,973 60,267 60,441 60,029 60,032 39,988 38,896 7.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.10% 1.62% -1.31% 6.90% 13.18% 14.83% 16.05% -
ROE 5.95% 1.87% -1.10% 5.42% 10.25% 10.65% 11.68% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.79 137.99 104.13 98.27 94.10 119.87 110.63 9.01%
EPS 7.62 2.24 -1.36 6.78 12.40 17.78 17.76 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.20 1.24 1.25 1.21 1.67 1.52 -2.82%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.41 33.89 25.65 24.04 23.02 19.53 17.53 17.17%
EPS 1.86 0.55 -0.33 1.66 3.03 2.90 2.82 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.2947 0.3054 0.3058 0.296 0.2721 0.2409 4.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.41 0.60 0.60 0.88 1.35 2.26 1.79 -
P/RPS 0.22 0.43 0.58 0.90 1.43 1.89 1.62 -28.28%
P/EPS 5.38 26.79 -44.12 12.98 10.89 12.71 10.08 -9.92%
EY 18.59 3.73 -2.27 7.70 9.19 7.87 9.92 11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.48 0.70 1.12 1.35 1.18 -19.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 24/11/06 25/11/05 26/11/04 21/11/03 21/11/02 -
Price 0.38 0.50 0.60 0.96 1.33 2.90 1.75 -
P/RPS 0.20 0.36 0.58 0.98 1.41 2.42 1.58 -29.11%
P/EPS 4.99 22.32 -44.12 14.16 10.73 16.31 9.85 -10.70%
EY 20.05 4.48 -2.27 7.06 9.32 6.13 10.15 12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.48 0.77 1.10 1.74 1.15 -20.04%

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