[OCK] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.83%
YoY- 4.0%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 473,706 350,386 219,333 103,493 457,352 322,847 213,064 70.09%
PBT 39,889 29,384 17,907 8,234 45,843 32,634 17,535 72.70%
Tax -8,931 -6,315 -3,893 -1,484 -14,590 -8,853 -3,397 90.15%
NP 30,958 23,069 14,014 6,750 31,253 23,781 14,138 68.38%
-
NP to SH 28,053 20,820 12,327 5,335 24,059 17,141 9,351 107.59%
-
Tax Rate 22.39% 21.49% 21.74% 18.02% 31.83% 27.13% 19.37% -
Total Cost 442,748 327,317 205,319 96,743 426,099 299,066 198,926 70.21%
-
Net Worth 517,629 461,880 453,165 427,021 427,021 409,592 409,592 16.84%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 517,629 461,880 453,165 427,021 427,021 409,592 409,592 16.84%
NOSH 958,572 871,472 871,472 871,472 871,472 871,472 871,472 6.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.54% 6.58% 6.39% 6.52% 6.83% 7.37% 6.64% -
ROE 5.42% 4.51% 2.72% 1.25% 5.63% 4.18% 2.28% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.42 40.21 25.17 11.88 52.48 37.05 24.45 59.65%
EPS 2.93 2.39 1.41 0.61 2.76 1.97 1.07 95.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.52 0.49 0.49 0.47 0.47 9.66%
Adjusted Per Share Value based on latest NOSH - 871,472
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 44.18 32.68 20.45 9.65 42.65 30.11 19.87 70.10%
EPS 2.62 1.94 1.15 0.50 2.24 1.60 0.87 108.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4827 0.4307 0.4226 0.3982 0.3982 0.382 0.382 16.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.585 0.60 0.46 0.58 0.425 0.575 0.675 -
P/RPS 1.18 1.49 1.83 4.88 0.81 1.55 2.76 -43.15%
P/EPS 19.99 25.11 32.52 94.74 15.39 29.23 62.91 -53.33%
EY 5.00 3.98 3.08 1.06 6.50 3.42 1.59 114.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 0.88 1.18 0.87 1.22 1.44 -17.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 28/08/19 29/05/19 26/02/19 28/11/18 28/08/18 -
Price 0.58 0.58 0.59 0.435 0.56 0.43 0.625 -
P/RPS 1.17 1.44 2.34 3.66 1.07 1.16 2.56 -40.58%
P/EPS 19.82 24.28 41.71 71.06 20.28 21.86 58.25 -51.16%
EY 5.05 4.12 2.40 1.41 4.93 4.57 1.72 104.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.13 0.89 1.14 0.91 1.33 -13.46%

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