[OCK] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 50.32%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 229,810 113,355 473,093 334,428 217,193 109,186 473,706 -38.28%
PBT 19,523 9,805 35,893 25,615 16,057 8,390 39,889 -37.92%
Tax -3,336 -1,419 -5,812 -3,722 -2,261 -1,373 -8,931 -48.16%
NP 16,187 8,386 30,081 21,893 13,796 7,017 30,958 -35.12%
-
NP to SH 14,099 7,171 25,622 19,510 12,979 6,578 28,053 -36.81%
-
Tax Rate 17.09% 14.47% 16.19% 14.53% 14.08% 16.36% 22.39% -
Total Cost 213,623 104,969 443,012 312,535 203,397 102,169 442,748 -38.51%
-
Net Worth 579,948 569,397 536,801 536,800 546,386 546,386 517,629 7.88%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 579,948 569,397 536,801 536,800 546,386 546,386 517,629 7.88%
NOSH 1,054,452 1,054,440 958,573 958,572 958,572 958,572 958,572 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.04% 7.40% 6.36% 6.55% 6.35% 6.43% 6.54% -
ROE 2.43% 1.26% 4.77% 3.63% 2.38% 1.20% 5.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.79 10.75 49.35 34.89 22.66 11.39 49.42 -42.09%
EPS 1.34 0.68 2.67 2.04 1.35 0.69 2.93 -40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.56 0.56 0.57 0.57 0.54 1.23%
Adjusted Per Share Value based on latest NOSH - 958,572
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.62 10.66 44.51 31.46 20.43 10.27 44.57 -38.29%
EPS 1.33 0.67 2.41 1.84 1.22 0.62 2.64 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5456 0.5357 0.505 0.505 0.514 0.514 0.487 7.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.44 0.49 0.45 0.44 0.56 0.415 0.585 -
P/RPS 2.02 4.56 0.91 1.26 2.47 3.64 1.18 43.14%
P/EPS 32.91 72.05 16.84 21.62 41.36 60.48 19.99 39.46%
EY 3.04 1.39 5.94 4.63 2.42 1.65 5.00 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.80 0.79 0.98 0.73 1.08 -18.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/02/21 25/11/20 27/08/20 21/05/20 26/02/20 -
Price 0.455 0.48 0.495 0.43 0.49 0.565 0.58 -
P/RPS 2.09 4.47 1.00 1.23 2.16 4.96 1.17 47.27%
P/EPS 34.03 70.58 18.52 21.13 36.19 82.33 19.82 43.43%
EY 2.94 1.42 5.40 4.73 2.76 1.21 5.05 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.88 0.77 0.86 0.99 1.07 -15.58%

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