[OCK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -85.51%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 401,513 294,373 192,454 78,443 315,903 210,130 126,435 115.29%
PBT 41,699 26,193 15,160 5,740 37,332 20,667 11,867 130.25%
Tax -11,343 -7,249 -4,016 -1,204 -10,181 -5,837 -2,814 152.21%
NP 30,356 18,944 11,144 4,536 27,151 14,830 9,053 123.20%
-
NP to SH 26,574 14,624 9,167 3,710 25,602 13,085 8,197 118.26%
-
Tax Rate 27.20% 27.68% 26.49% 20.98% 27.27% 28.24% 23.71% -
Total Cost 371,157 275,429 181,310 73,907 288,752 195,300 117,382 114.67%
-
Net Worth 394,394 398,876 347,713 347,319 230,194 200,495 195,670 59.22%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 394,394 398,876 347,713 347,319 230,194 200,495 195,670 59.22%
NOSH 821,656 871,465 790,258 789,361 535,336 527,620 528,838 33.96%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.56% 6.44% 5.79% 5.78% 8.59% 7.06% 7.16% -
ROE 6.74% 3.67% 2.64% 1.07% 11.12% 6.53% 4.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 48.87 35.42 24.35 9.94 59.01 39.83 23.91 60.70%
EPS 3.23 1.82 1.16 0.47 4.62 2.48 1.55 62.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.44 0.44 0.43 0.38 0.37 18.85%
Adjusted Per Share Value based on latest NOSH - 789,361
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.44 27.45 17.95 7.32 29.46 19.60 11.79 115.29%
EPS 2.48 1.36 0.85 0.35 2.39 1.22 0.76 119.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.372 0.3243 0.3239 0.2147 0.187 0.1825 59.21%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.76 0.80 0.81 0.775 0.675 0.76 0.83 -
P/RPS 1.56 2.26 3.33 7.80 1.14 1.91 3.47 -41.17%
P/EPS 23.50 45.46 69.83 164.89 14.11 30.65 53.55 -42.10%
EY 4.26 2.20 1.43 0.61 7.09 3.26 1.87 72.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.67 1.84 1.76 1.57 2.00 2.24 -20.67%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.83 0.79 0.785 0.81 0.70 0.705 0.71 -
P/RPS 1.70 2.23 3.22 8.15 1.19 1.77 2.97 -30.94%
P/EPS 25.66 44.89 67.67 172.34 14.64 28.43 45.81 -31.92%
EY 3.90 2.23 1.48 0.58 6.83 3.52 2.18 47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.65 1.78 1.84 1.63 1.86 1.92 -6.68%

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