[OCK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.17%
YoY- -23.21%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,604 152,041 104,062 63,960 30,643 138,925 102,755 -49.77%
PBT 4,525 21,159 12,328 7,385 3,238 18,904 13,377 -51.48%
Tax -1,093 -5,868 -2,766 -1,848 -810 -4,934 -3,344 -52.58%
NP 3,432 15,291 9,562 5,537 2,428 13,970 10,033 -51.12%
-
NP to SH 3,056 13,655 8,355 4,784 2,163 13,164 9,350 -52.58%
-
Tax Rate 24.15% 27.73% 22.44% 25.02% 25.02% 26.10% 25.00% -
Total Cost 33,172 136,750 94,500 58,423 28,215 124,955 92,722 -49.63%
-
Net Worth 82,826 82,589 76,991 62,062 52,924 53,730 19,063 166.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 453 -
Div Payout % - - - - - - 4.85% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 82,826 82,589 76,991 62,062 52,924 53,730 19,063 166.50%
NOSH 285,607 284,790 285,153 258,594 230,106 244,230 90,776 114.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.38% 10.06% 9.19% 8.66% 7.92% 10.06% 9.76% -
ROE 3.69% 16.53% 10.85% 7.71% 4.09% 24.50% 49.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.82 53.39 36.49 24.73 13.32 56.88 113.20 -76.62%
EPS 1.07 5.02 2.93 1.85 0.94 5.39 10.30 -77.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.29 0.29 0.27 0.24 0.23 0.22 0.21 24.03%
Adjusted Per Share Value based on latest NOSH - 259,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.41 14.18 9.70 5.96 2.86 12.96 9.58 -49.80%
EPS 0.29 1.27 0.78 0.45 0.20 1.23 0.87 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.0772 0.077 0.0718 0.0579 0.0494 0.0501 0.0178 166.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.80 0.70 0.55 0.50 0.49 0.46 -
P/RPS 9.75 1.50 1.92 2.22 3.75 0.86 0.41 728.55%
P/EPS 116.82 16.68 23.89 29.73 53.19 9.09 4.47 782.40%
EY 0.86 5.99 4.19 3.36 1.88 11.00 22.39 -88.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 4.31 2.76 2.59 2.29 2.17 2.23 2.19 57.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 -
Price 1.43 0.805 0.815 0.61 0.56 0.49 0.47 -
P/RPS 11.16 1.51 2.23 2.47 4.21 0.86 0.42 792.23%
P/EPS 133.64 16.79 27.82 32.97 59.57 9.09 4.56 852.52%
EY 0.75 5.96 3.60 3.03 1.68 11.00 21.91 -89.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 4.93 2.78 3.02 2.54 2.43 2.23 2.24 69.28%

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