[OCK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 152,041 104,062 63,960 30,643 138,925 102,755 65,082 75.79%
PBT 21,159 12,328 7,385 3,238 18,904 13,377 8,937 77.35%
Tax -5,868 -2,766 -1,848 -810 -4,934 -3,344 -2,285 87.20%
NP 15,291 9,562 5,537 2,428 13,970 10,033 6,652 73.91%
-
NP to SH 13,655 8,355 4,784 2,163 13,164 9,350 6,230 68.49%
-
Tax Rate 27.73% 22.44% 25.02% 25.02% 26.10% 25.00% 25.57% -
Total Cost 136,750 94,500 58,423 28,215 124,955 92,722 58,430 76.00%
-
Net Worth 82,589 76,991 62,062 52,924 53,730 19,063 10,572 292.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 453 - -
Div Payout % - - - - - 4.85% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 82,589 76,991 62,062 52,924 53,730 19,063 10,572 292.23%
NOSH 284,790 285,153 258,594 230,106 244,230 90,776 75,515 141.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.06% 9.19% 8.66% 7.92% 10.06% 9.76% 10.22% -
ROE 16.53% 10.85% 7.71% 4.09% 24.50% 49.05% 58.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.39 36.49 24.73 13.32 56.88 113.20 86.18 -27.26%
EPS 5.02 2.93 1.85 0.94 5.39 10.30 8.25 -28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.29 0.27 0.24 0.23 0.22 0.21 0.14 62.28%
Adjusted Per Share Value based on latest NOSH - 230,106
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.18 9.70 5.96 2.86 12.96 9.58 6.07 75.78%
EPS 1.27 0.78 0.45 0.20 1.23 0.87 0.58 68.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.077 0.0718 0.0579 0.0494 0.0501 0.0178 0.0099 291.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 0.80 0.70 0.55 0.50 0.49 0.46 0.00 -
P/RPS 1.50 1.92 2.22 3.75 0.86 0.41 0.00 -
P/EPS 16.68 23.89 29.73 53.19 9.09 4.47 0.00 -
EY 5.99 4.19 3.36 1.88 11.00 22.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 2.76 2.59 2.29 2.17 2.23 2.19 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 29/08/12 -
Price 0.805 0.815 0.61 0.56 0.49 0.47 0.48 -
P/RPS 1.51 2.23 2.47 4.21 0.86 0.42 0.56 93.37%
P/EPS 16.79 27.82 32.97 59.57 9.09 4.56 5.82 102.26%
EY 5.96 3.60 3.03 1.68 11.00 21.91 17.19 -50.55%
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 2.78 3.02 2.54 2.43 2.23 2.24 3.43 -13.03%

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