[OCK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -82.23%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 485,428 351,021 225,783 106,520 401,513 294,373 192,454 84.98%
PBT 43,931 32,836 20,546 9,096 41,699 26,193 15,160 102.86%
Tax -12,391 -9,339 -5,773 -2,390 -11,343 -7,249 -4,016 111.50%
NP 31,540 23,497 14,773 6,706 30,356 18,944 11,144 99.70%
-
NP to SH 24,571 17,595 10,705 4,723 26,574 14,624 9,167 92.61%
-
Tax Rate 28.21% 28.44% 28.10% 26.28% 27.20% 27.68% 26.49% -
Total Cost 453,888 327,524 211,010 99,814 371,157 275,429 181,310 84.05%
-
Net Worth 427,021 435,736 427,021 419,822 394,394 398,876 347,713 14.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 87 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 427,021 435,736 427,021 419,822 394,394 398,876 347,713 14.63%
NOSH 871,472 871,472 871,472 874,629 821,656 871,465 790,258 6.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.50% 6.69% 6.54% 6.30% 7.56% 6.44% 5.79% -
ROE 5.75% 4.04% 2.51% 1.13% 6.74% 3.67% 2.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.70 40.28 25.91 12.18 48.87 35.42 24.35 73.34%
EPS 2.82 2.02 1.23 0.54 3.23 1.82 1.16 80.50%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.49 0.48 0.48 0.48 0.44 7.41%
Adjusted Per Share Value based on latest NOSH - 874,629
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.27 32.74 21.06 9.93 37.44 27.45 17.95 84.96%
EPS 2.29 1.64 1.00 0.44 2.48 1.36 0.85 93.26%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.4064 0.3982 0.3915 0.3678 0.372 0.3243 14.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.90 0.905 0.96 0.92 0.76 0.80 0.81 -
P/RPS 1.62 2.25 3.71 7.55 1.56 2.26 3.33 -38.06%
P/EPS 31.92 44.82 78.15 170.37 23.50 45.46 69.83 -40.57%
EY 3.13 2.23 1.28 0.59 4.26 2.20 1.43 68.33%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.81 1.96 1.92 1.58 1.67 1.84 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 30/05/17 27/02/17 30/11/16 29/08/16 -
Price 0.825 0.87 0.90 0.92 0.83 0.79 0.785 -
P/RPS 1.48 2.16 3.47 7.55 1.70 2.23 3.22 -40.35%
P/EPS 29.26 43.09 73.27 170.37 25.66 44.89 67.67 -42.73%
EY 3.42 2.32 1.36 0.59 3.90 2.23 1.48 74.52%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.74 1.84 1.92 1.73 1.65 1.78 -3.77%

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