[OCK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 59.53%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 225,783 106,520 401,513 294,373 192,454 78,443 315,903 -20.07%
PBT 20,546 9,096 41,699 26,193 15,160 5,740 37,332 -32.86%
Tax -5,773 -2,390 -11,343 -7,249 -4,016 -1,204 -10,181 -31.51%
NP 14,773 6,706 30,356 18,944 11,144 4,536 27,151 -33.37%
-
NP to SH 10,705 4,723 26,574 14,624 9,167 3,710 25,602 -44.11%
-
Tax Rate 28.10% 26.28% 27.20% 27.68% 26.49% 20.98% 27.27% -
Total Cost 211,010 99,814 371,157 275,429 181,310 73,907 288,752 -18.88%
-
Net Worth 427,021 419,822 394,394 398,876 347,713 347,319 230,194 51.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 427,021 419,822 394,394 398,876 347,713 347,319 230,194 51.03%
NOSH 871,472 874,629 821,656 871,465 790,258 789,361 535,336 38.42%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.54% 6.30% 7.56% 6.44% 5.79% 5.78% 8.59% -
ROE 2.51% 1.13% 6.74% 3.67% 2.64% 1.07% 11.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.91 12.18 48.87 35.42 24.35 9.94 59.01 -42.26%
EPS 1.23 0.54 3.23 1.82 1.16 0.47 4.62 -58.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.44 0.44 0.43 9.10%
Adjusted Per Share Value based on latest NOSH - 871,465
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.06 9.93 37.44 27.45 17.95 7.32 29.46 -20.06%
EPS 1.00 0.44 2.48 1.36 0.85 0.35 2.39 -44.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.3915 0.3678 0.372 0.3243 0.3239 0.2147 51.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.96 0.92 0.76 0.80 0.81 0.775 0.675 -
P/RPS 3.71 7.55 1.56 2.26 3.33 7.80 1.14 119.76%
P/EPS 78.15 170.37 23.50 45.46 69.83 164.89 14.11 213.36%
EY 1.28 0.59 4.26 2.20 1.43 0.61 7.09 -68.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.92 1.58 1.67 1.84 1.76 1.57 15.95%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 30/11/16 29/08/16 25/05/16 29/02/16 -
Price 0.90 0.92 0.83 0.79 0.785 0.81 0.70 -
P/RPS 3.47 7.55 1.70 2.23 3.22 8.15 1.19 104.23%
P/EPS 73.27 170.37 25.66 44.89 67.67 172.34 14.64 192.87%
EY 1.36 0.59 3.90 2.23 1.48 0.58 6.83 -65.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.92 1.73 1.65 1.78 1.84 1.63 8.42%

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