[OKA] YoY TTM 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- -3.24%
YoY- -35.09%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 96,546 76,059 60,453 56,702 48,217 43,674 31,143 20.73%
PBT 3,621 -1,637 617 4,208 8,117 10,327 6,740 -9.82%
Tax -492 695 -6 5 -1,626 -1,991 -1,561 -17.49%
NP 3,129 -942 611 4,213 6,491 8,336 5,179 -8.04%
-
NP to SH 3,129 -942 611 4,213 6,491 8,336 5,179 -8.04%
-
Tax Rate 13.59% - 0.97% -0.12% 20.03% 19.28% 23.16% -
Total Cost 93,417 77,001 59,842 52,489 41,726 35,338 25,964 23.76%
-
Net Worth 76,873 71,999 74,399 74,999 72,723 66,726 59,181 4.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,799 1,498 1,889 2,444 2,398 3,198 - -
Div Payout % 57.53% 0.00% 309.33% 58.02% 36.95% 38.37% - -
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 76,873 71,999 74,399 74,999 72,723 66,726 59,181 4.45%
NOSH 60,057 59,999 59,999 59,999 60,101 39,955 38,935 7.48%
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 3.24% -1.24% 1.01% 7.43% 13.46% 19.09% 16.63% -
ROE 4.07% -1.31% 0.82% 5.62% 8.93% 12.49% 8.75% -
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 160.76 126.77 100.76 94.50 80.23 109.31 79.99 12.32%
EPS 5.21 -1.57 1.02 7.02 10.80 20.86 13.30 -14.44%
DPS 3.00 2.50 3.15 4.00 4.00 8.00 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 39.34 30.99 24.63 23.11 19.65 17.80 12.69 20.73%
EPS 1.28 -0.38 0.25 1.72 2.65 3.40 2.11 -7.98%
DPS 0.73 0.61 0.77 1.00 0.98 1.30 0.00 -
NAPS 0.3133 0.2934 0.3032 0.3056 0.2964 0.2719 0.2412 4.45%
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 0.26 0.47 0.60 0.93 1.68 2.07 2.24 -30.13%
P/EPS 7.87 -38.22 58.92 12.53 12.50 10.83 13.46 -8.54%
EY 12.71 -2.62 1.70 7.98 8.00 9.23 7.43 9.35%
DY 7.32 4.17 5.25 4.55 2.96 3.54 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 - -
Price 0.38 0.50 0.60 0.96 1.33 2.90 0.00 -
P/RPS 0.24 0.39 0.60 1.02 1.66 2.65 0.00 -
P/EPS 7.29 -31.85 58.92 13.67 12.31 13.90 0.00 -
EY 13.71 -3.14 1.70 7.31 8.12 7.19 0.00 -
DY 7.89 5.00 5.25 4.17 3.01 2.76 0.00 -
P/NAPS 0.30 0.42 0.48 0.77 1.10 1.74 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