[OCK] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.17%
YoY- -16.79%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,604 46,196 40,102 33,317 30,643 36,170 37,673 -1.90%
PBT 4,525 7,345 4,942 4,147 3,238 5,527 4,440 1.27%
Tax -1,093 -2,494 -918 -1,038 -810 -1,590 -1,059 2.13%
NP 3,432 4,851 4,024 3,109 2,428 3,937 3,381 1.00%
-
NP to SH 3,056 4,548 3,570 2,621 2,163 3,814 3,120 -1.37%
-
Tax Rate 24.15% 33.96% 18.58% 25.03% 25.02% 28.77% 23.85% -
Total Cost 33,172 41,345 36,078 30,208 28,215 32,233 34,292 -2.19%
-
Net Worth 82,826 82,432 77,112 62,281 52,924 55,202 50,015 40.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,190 -
Div Payout % - - - - - - 38.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 82,826 82,432 77,112 62,281 52,924 55,202 50,015 40.01%
NOSH 285,607 284,249 285,600 259,504 230,106 250,921 238,167 12.88%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.38% 10.50% 10.03% 9.33% 7.92% 10.88% 8.97% -
ROE 3.69% 5.52% 4.63% 4.21% 4.09% 6.91% 6.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.82 16.25 14.04 12.84 13.32 14.41 15.82 -13.09%
EPS 1.07 1.60 1.25 1.01 0.94 1.52 1.31 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.29 0.29 0.27 0.24 0.23 0.22 0.21 24.03%
Adjusted Per Share Value based on latest NOSH - 259,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.41 4.31 3.74 3.11 2.86 3.37 3.51 -1.91%
EPS 0.29 0.42 0.33 0.24 0.20 0.36 0.29 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.0772 0.0769 0.0719 0.0581 0.0494 0.0515 0.0466 40.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.80 0.70 0.55 0.50 0.49 0.46 -
P/RPS 9.75 4.92 4.99 4.28 3.75 3.40 2.91 124.07%
P/EPS 116.82 50.00 56.00 54.46 53.19 32.24 35.11 123.03%
EY 0.86 2.00 1.79 1.84 1.88 3.10 2.85 -55.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 4.31 2.76 2.59 2.29 2.17 2.23 2.19 57.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 -
Price 1.43 0.805 0.815 0.61 0.56 0.49 0.47 -
P/RPS 11.16 4.95 5.80 4.75 4.21 3.40 2.97 141.89%
P/EPS 133.64 50.31 65.20 60.40 59.57 32.24 35.88 140.47%
EY 0.75 1.99 1.53 1.66 1.68 3.10 2.79 -58.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 4.93 2.78 3.02 2.54 2.43 2.23 2.24 69.28%

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