[OKA] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 40.34%
YoY- -48.95%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 81,537 62,223 47,554 43,974 41,559 33,319 31,907 16.90%
PBT 4,706 1,105 125 3,473 6,968 5,737 6,988 -6.37%
Tax -1,210 -123 -42 -617 -1,373 -1,056 -1,467 -3.15%
NP 3,496 982 83 2,856 5,595 4,681 5,521 -7.32%
-
NP to SH 3,496 982 83 2,856 5,595 4,681 5,521 -7.32%
-
Tax Rate 25.71% 11.13% 33.60% 17.77% 19.70% 18.41% 20.99% -
Total Cost 78,041 61,241 47,471 41,118 35,964 28,638 26,386 19.78%
-
Net Worth 76,287 71,254 72,328 74,399 73,239 67,814 61,474 3.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 76,287 71,254 72,328 74,399 73,239 67,814 61,474 3.66%
NOSH 60,068 59,878 59,285 59,999 60,032 60,012 39,156 7.38%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.29% 1.58% 0.17% 6.49% 13.46% 14.05% 17.30% -
ROE 4.58% 1.38% 0.11% 3.84% 7.64% 6.90% 8.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 135.74 103.92 80.21 73.29 69.23 55.52 81.49 8.86%
EPS 5.82 1.64 0.14 4.76 9.32 7.80 14.10 -13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.19 1.22 1.24 1.22 1.13 1.57 -3.46%
Adjusted Per Share Value based on latest NOSH - 59,927
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.18 25.32 19.35 17.89 16.91 13.56 12.98 16.91%
EPS 1.42 0.40 0.03 1.16 2.28 1.90 2.25 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3104 0.2899 0.2943 0.3027 0.298 0.2759 0.2501 3.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.39 0.50 0.63 0.84 1.53 1.90 1.80 -
P/RPS 0.29 0.48 0.79 1.15 2.21 3.42 2.21 -28.69%
P/EPS 6.70 30.49 450.00 17.65 16.42 24.36 12.77 -10.18%
EY 14.92 3.28 0.22 5.67 6.09 4.11 7.83 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.52 0.68 1.25 1.68 1.15 -19.61%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 12/04/04 21/02/03 -
Price 0.40 0.45 0.70 0.77 1.42 2.00 1.73 -
P/RPS 0.29 0.43 0.87 1.05 2.05 3.60 2.12 -28.19%
P/EPS 6.87 27.44 500.00 16.18 15.24 25.64 12.27 -9.20%
EY 14.55 3.64 0.20 6.18 6.56 3.90 8.15 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.57 0.62 1.16 1.77 1.10 -19.01%

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