[OCK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 95.66%
YoY- 64.25%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 294,373 192,454 78,443 315,903 210,130 126,435 56,162 200.83%
PBT 26,193 15,160 5,740 37,332 20,667 11,867 5,175 193.92%
Tax -7,249 -4,016 -1,204 -10,181 -5,837 -2,814 -1,143 241.47%
NP 18,944 11,144 4,536 27,151 14,830 9,053 4,032 179.73%
-
NP to SH 14,624 9,167 3,710 25,602 13,085 8,197 3,062 182.79%
-
Tax Rate 27.68% 26.49% 20.98% 27.27% 28.24% 23.71% 22.09% -
Total Cost 275,429 181,310 73,907 288,752 195,300 117,382 52,130 202.43%
-
Net Worth 398,876 347,713 347,319 230,194 200,495 195,670 190,055 63.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 398,876 347,713 347,319 230,194 200,495 195,670 190,055 63.70%
NOSH 871,465 790,258 789,361 535,336 527,620 528,838 527,931 39.54%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.44% 5.79% 5.78% 8.59% 7.06% 7.16% 7.18% -
ROE 3.67% 2.64% 1.07% 11.12% 6.53% 4.19% 1.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.42 24.35 9.94 59.01 39.83 23.91 10.64 122.46%
EPS 1.82 1.16 0.47 4.62 2.48 1.55 0.58 113.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.44 0.43 0.38 0.37 0.36 21.07%
Adjusted Per Share Value based on latest NOSH - 554,736
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.72 18.13 7.39 29.75 19.79 11.91 5.29 200.77%
EPS 1.38 0.86 0.35 2.41 1.23 0.77 0.29 182.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.3275 0.3271 0.2168 0.1888 0.1843 0.179 63.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.80 0.81 0.775 0.675 0.76 0.83 0.89 -
P/RPS 2.26 3.33 7.80 1.14 1.91 3.47 8.37 -58.12%
P/EPS 45.46 69.83 164.89 14.11 30.65 53.55 153.45 -55.46%
EY 2.20 1.43 0.61 7.09 3.26 1.87 0.65 124.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.84 1.76 1.57 2.00 2.24 2.47 -22.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 -
Price 0.79 0.785 0.81 0.70 0.705 0.71 0.85 -
P/RPS 2.23 3.22 8.15 1.19 1.77 2.97 7.99 -57.19%
P/EPS 44.89 67.67 172.34 14.64 28.43 45.81 146.55 -54.46%
EY 2.23 1.48 0.58 6.83 3.52 2.18 0.68 120.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.78 1.84 1.63 1.86 1.92 2.36 -21.17%

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