[OCK] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 72.19%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 210,130 126,435 56,162 185,892 127,966 80,034 36,604 220.26%
PBT 20,667 11,867 5,175 23,756 13,539 9,115 4,525 175.02%
Tax -5,837 -2,814 -1,143 -6,700 -3,055 -2,283 -1,093 205.21%
NP 14,830 9,053 4,032 17,056 10,484 6,832 3,432 165.05%
-
NP to SH 13,085 8,197 3,062 15,587 9,052 6,038 3,056 163.44%
-
Tax Rate 28.24% 23.71% 22.09% 28.20% 22.56% 25.05% 24.15% -
Total Cost 195,300 117,382 52,130 168,836 117,482 73,202 33,172 225.70%
-
Net Worth 200,495 195,670 190,055 116,382 147,286 132,893 82,826 80.18%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 200,495 195,670 190,055 116,382 147,286 132,893 82,826 80.18%
NOSH 527,620 528,838 527,931 332,520 306,847 288,899 285,607 50.50%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.06% 7.16% 7.18% 9.18% 8.19% 8.54% 9.38% -
ROE 6.53% 4.19% 1.61% 13.39% 6.15% 4.54% 3.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.83 23.91 10.64 55.90 41.70 27.70 12.82 112.77%
EPS 2.48 1.55 0.58 4.69 2.95 2.09 1.07 75.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.36 0.35 0.48 0.46 0.29 19.72%
Adjusted Per Share Value based on latest NOSH - 408,146
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.60 11.79 5.24 17.34 11.93 7.46 3.41 220.53%
EPS 1.22 0.76 0.29 1.45 0.84 0.56 0.29 160.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.1825 0.1772 0.1085 0.1374 0.1239 0.0772 80.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.76 0.83 0.89 0.80 1.46 1.42 1.25 -
P/RPS 1.91 3.47 8.37 1.43 3.50 5.13 9.75 -66.23%
P/EPS 30.65 53.55 153.45 17.07 49.49 67.94 116.82 -58.98%
EY 3.26 1.87 0.65 5.86 2.02 1.47 0.86 142.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.24 2.47 2.29 3.04 3.09 4.31 -40.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.705 0.71 0.85 0.90 0.935 1.40 1.43 -
P/RPS 1.77 2.97 7.99 1.61 2.24 5.05 11.16 -70.66%
P/EPS 28.43 45.81 146.55 19.20 31.69 66.99 133.64 -64.33%
EY 3.52 2.18 0.68 5.21 3.16 1.49 0.75 180.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.92 2.36 2.57 1.95 3.04 4.93 -47.75%

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