[OCK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.92%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 126,435 56,162 185,892 127,966 80,034 36,604 152,041 -11.59%
PBT 11,867 5,175 23,756 13,539 9,115 4,525 21,159 -32.06%
Tax -2,814 -1,143 -6,700 -3,055 -2,283 -1,093 -5,868 -38.81%
NP 9,053 4,032 17,056 10,484 6,832 3,432 15,291 -29.55%
-
NP to SH 8,197 3,062 15,587 9,052 6,038 3,056 13,655 -28.90%
-
Tax Rate 23.71% 22.09% 28.20% 22.56% 25.05% 24.15% 27.73% -
Total Cost 117,382 52,130 168,836 117,482 73,202 33,172 136,750 -9.70%
-
Net Worth 195,670 190,055 116,382 147,286 132,893 82,826 82,589 78.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 195,670 190,055 116,382 147,286 132,893 82,826 82,589 78.00%
NOSH 528,838 527,931 332,520 306,847 288,899 285,607 284,790 51.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.16% 7.18% 9.18% 8.19% 8.54% 9.38% 10.06% -
ROE 4.19% 1.61% 13.39% 6.15% 4.54% 3.69% 16.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.91 10.64 55.90 41.70 27.70 12.82 53.39 -41.55%
EPS 1.55 0.58 4.69 2.95 2.09 1.07 5.02 -54.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.35 0.48 0.46 0.29 0.29 17.68%
Adjusted Per Share Value based on latest NOSH - 342,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.90 5.28 17.49 12.04 7.53 3.44 14.30 -11.55%
EPS 0.77 0.29 1.47 0.85 0.57 0.29 1.28 -28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1788 0.1095 0.1386 0.125 0.0779 0.0777 78.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.83 0.89 0.80 1.46 1.42 1.25 0.80 -
P/RPS 3.47 8.37 1.43 3.50 5.13 9.75 1.50 75.18%
P/EPS 53.55 153.45 17.07 49.49 67.94 116.82 16.68 118.09%
EY 1.87 0.65 5.86 2.02 1.47 0.86 5.99 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.29 3.04 3.09 4.31 2.76 -13.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 -
Price 0.71 0.85 0.90 0.935 1.40 1.43 0.805 -
P/RPS 2.97 7.99 1.61 2.24 5.05 11.16 1.51 57.17%
P/EPS 45.81 146.55 19.20 31.69 66.99 133.64 16.79 95.61%
EY 2.18 0.68 5.21 3.16 1.49 0.75 5.96 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.36 2.57 1.95 3.04 4.93 2.78 -21.91%

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