[OCK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 74.64%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 80,034 36,604 152,041 104,062 63,960 30,643 138,925 -30.83%
PBT 9,115 4,525 21,159 12,328 7,385 3,238 18,904 -38.59%
Tax -2,283 -1,093 -5,868 -2,766 -1,848 -810 -4,934 -40.26%
NP 6,832 3,432 15,291 9,562 5,537 2,428 13,970 -38.00%
-
NP to SH 6,038 3,056 13,655 8,355 4,784 2,163 13,164 -40.60%
-
Tax Rate 25.05% 24.15% 27.73% 22.44% 25.02% 25.02% 26.10% -
Total Cost 73,202 33,172 136,750 94,500 58,423 28,215 124,955 -30.05%
-
Net Worth 132,893 82,826 82,589 76,991 62,062 52,924 53,730 83.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 132,893 82,826 82,589 76,991 62,062 52,924 53,730 83.19%
NOSH 288,899 285,607 284,790 285,153 258,594 230,106 244,230 11.88%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.54% 9.38% 10.06% 9.19% 8.66% 7.92% 10.06% -
ROE 4.54% 3.69% 16.53% 10.85% 7.71% 4.09% 24.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.70 12.82 53.39 36.49 24.73 13.32 56.88 -38.18%
EPS 2.09 1.07 5.02 2.93 1.85 0.94 5.39 -46.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.29 0.29 0.27 0.24 0.23 0.22 63.73%
Adjusted Per Share Value based on latest NOSH - 285,600
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.46 3.41 14.18 9.70 5.96 2.86 12.96 -30.87%
EPS 0.56 0.29 1.27 0.78 0.45 0.20 1.23 -40.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.0772 0.077 0.0718 0.0579 0.0494 0.0501 83.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.25 0.80 0.70 0.55 0.50 0.49 -
P/RPS 5.13 9.75 1.50 1.92 2.22 3.75 0.86 229.98%
P/EPS 67.94 116.82 16.68 23.89 29.73 53.19 9.09 283.68%
EY 1.47 0.86 5.99 4.19 3.36 1.88 11.00 -73.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.31 2.76 2.59 2.29 2.17 2.23 24.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.40 1.43 0.805 0.815 0.61 0.56 0.49 -
P/RPS 5.05 11.16 1.51 2.23 2.47 4.21 0.86 226.54%
P/EPS 66.99 133.64 16.79 27.82 32.97 59.57 9.09 280.08%
EY 1.49 0.75 5.96 3.60 3.03 1.68 11.00 -73.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 4.93 2.78 3.02 2.54 2.43 2.23 23.01%

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