[OCK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 64.36%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 213,064 97,516 485,428 351,021 225,783 106,520 401,513 -34.53%
PBT 17,535 8,793 43,931 32,836 20,546 9,096 41,699 -43.96%
Tax -3,397 -1,790 -12,391 -9,339 -5,773 -2,390 -11,343 -55.33%
NP 14,138 7,003 31,540 23,497 14,773 6,706 30,356 -39.99%
-
NP to SH 9,351 5,130 24,571 17,595 10,705 4,723 26,574 -50.25%
-
Tax Rate 19.37% 20.36% 28.21% 28.44% 28.10% 26.28% 27.20% -
Total Cost 198,926 90,513 453,888 327,524 211,010 99,814 371,157 -34.09%
-
Net Worth 409,592 409,592 427,021 435,736 427,021 419,822 394,394 2.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 87 - - - - -
Div Payout % - - 0.35% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 409,592 409,592 427,021 435,736 427,021 419,822 394,394 2.55%
NOSH 871,472 871,472 871,472 871,472 871,472 874,629 821,656 4.01%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.64% 7.18% 6.50% 6.69% 6.54% 6.30% 7.56% -
ROE 2.28% 1.25% 5.75% 4.04% 2.51% 1.13% 6.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.45 11.19 55.70 40.28 25.91 12.18 48.87 -37.05%
EPS 1.07 0.59 2.82 2.02 1.23 0.54 3.23 -52.22%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.49 0.50 0.49 0.48 0.48 -1.39%
Adjusted Per Share Value based on latest NOSH - 871,472
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.87 9.09 45.27 32.74 21.06 9.93 37.44 -34.52%
EPS 0.87 0.48 2.29 1.64 1.00 0.44 2.48 -50.35%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.382 0.3982 0.4064 0.3982 0.3915 0.3678 2.56%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.675 0.805 0.90 0.905 0.96 0.92 0.76 -
P/RPS 2.76 7.19 1.62 2.25 3.71 7.55 1.56 46.43%
P/EPS 62.91 136.75 31.92 44.82 78.15 170.37 23.50 93.14%
EY 1.59 0.73 3.13 2.23 1.28 0.59 4.26 -48.25%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.71 1.84 1.81 1.96 1.92 1.58 -6.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.625 0.66 0.825 0.87 0.90 0.92 0.83 -
P/RPS 2.56 5.90 1.48 2.16 3.47 7.55 1.70 31.47%
P/EPS 58.25 112.12 29.26 43.09 73.27 170.37 25.66 72.98%
EY 1.72 0.89 3.42 2.32 1.36 0.59 3.90 -42.14%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.68 1.74 1.84 1.92 1.73 -16.11%

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