[OCK] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -76.55%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 473,093 334,428 217,193 109,186 473,706 350,386 219,333 66.55%
PBT 35,893 25,615 16,057 8,390 39,889 29,384 17,907 58.63%
Tax -5,812 -3,722 -2,261 -1,373 -8,931 -6,315 -3,893 30.46%
NP 30,081 21,893 13,796 7,017 30,958 23,069 14,014 66.01%
-
NP to SH 25,622 19,510 12,979 6,578 28,053 20,820 12,327 62.50%
-
Tax Rate 16.19% 14.53% 14.08% 16.36% 22.39% 21.49% 21.74% -
Total Cost 443,012 312,535 203,397 102,169 442,748 327,317 205,319 66.58%
-
Net Worth 536,801 536,800 546,386 546,386 517,629 461,880 453,165 11.89%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 536,801 536,800 546,386 546,386 517,629 461,880 453,165 11.89%
NOSH 958,573 958,572 958,572 958,572 958,572 871,472 871,472 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.36% 6.55% 6.35% 6.43% 6.54% 6.58% 6.39% -
ROE 4.77% 3.63% 2.38% 1.20% 5.42% 4.51% 2.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 49.35 34.89 22.66 11.39 49.42 40.21 25.17 56.33%
EPS 2.67 2.04 1.35 0.69 2.93 2.39 1.41 52.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.57 0.54 0.53 0.52 5.04%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 44.12 31.19 20.26 10.18 44.18 32.68 20.45 66.57%
EPS 2.39 1.82 1.21 0.61 2.62 1.94 1.15 62.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5006 0.5006 0.5096 0.5096 0.4827 0.4307 0.4226 11.89%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.45 0.44 0.56 0.415 0.585 0.60 0.46 -
P/RPS 0.91 1.26 2.47 3.64 1.18 1.49 1.83 -37.10%
P/EPS 16.84 21.62 41.36 60.48 19.99 25.11 32.52 -35.38%
EY 5.94 4.63 2.42 1.65 5.00 3.98 3.08 54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.98 0.73 1.08 1.13 0.88 -6.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 21/05/20 26/02/20 21/11/19 28/08/19 -
Price 0.495 0.43 0.49 0.565 0.58 0.58 0.59 -
P/RPS 1.00 1.23 2.16 4.96 1.17 1.44 2.34 -43.11%
P/EPS 18.52 21.13 36.19 82.33 19.82 24.28 41.71 -41.65%
EY 5.40 4.73 2.76 1.21 5.05 4.12 2.40 71.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.86 0.99 1.07 1.09 1.13 -15.29%

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