[OCK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,960 30,643 138,925 102,755 65,082 0 0 -
PBT 7,385 3,238 18,904 13,377 8,937 0 0 -
Tax -1,848 -810 -4,934 -3,344 -2,285 0 0 -
NP 5,537 2,428 13,970 10,033 6,652 0 0 -
-
NP to SH 4,784 2,163 13,164 9,350 6,230 0 0 -
-
Tax Rate 25.02% 25.02% 26.10% 25.00% 25.57% - - -
Total Cost 58,423 28,215 124,955 92,722 58,430 0 0 -
-
Net Worth 62,062 52,924 53,730 19,063 10,572 0 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 453 - - - -
Div Payout % - - - 4.85% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 62,062 52,924 53,730 19,063 10,572 0 0 -
NOSH 258,594 230,106 244,230 90,776 75,515 0 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.66% 7.92% 10.06% 9.76% 10.22% 0.00% 0.00% -
ROE 7.71% 4.09% 24.50% 49.05% 58.93% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.73 13.32 56.88 113.20 86.18 0.00 0.00 -
EPS 1.85 0.94 5.39 10.30 8.25 0.00 0.00 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.21 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,167
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.96 2.86 12.96 9.58 6.07 0.00 0.00 -
EPS 0.45 0.20 1.23 0.87 0.58 0.00 0.00 -
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0579 0.0494 0.0501 0.0178 0.0099 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - - -
Price 0.55 0.50 0.49 0.46 0.00 0.00 0.00 -
P/RPS 2.22 3.75 0.86 0.41 0.00 0.00 0.00 -
P/EPS 29.73 53.19 9.09 4.47 0.00 0.00 0.00 -
EY 3.36 1.88 11.00 22.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 2.29 2.17 2.23 2.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 22/11/12 29/08/12 - - -
Price 0.61 0.56 0.49 0.47 0.48 0.00 0.00 -
P/RPS 2.47 4.21 0.86 0.42 0.56 0.00 0.00 -
P/EPS 32.97 59.57 9.09 4.56 5.82 0.00 0.00 -
EY 3.03 1.68 11.00 21.91 17.19 0.00 0.00 -
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 2.54 2.43 2.23 2.24 3.43 0.00 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