[OCK] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.08%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 56,162 57,927 47,931 43,430 36,604 46,196 40,102 25.20%
PBT 5,175 10,217 4,423 4,590 4,525 7,345 4,942 3.12%
Tax -1,143 -3,645 -772 -1,191 -1,093 -2,494 -918 15.75%
NP 4,032 6,572 3,651 3,399 3,432 4,851 4,024 0.13%
-
NP to SH 3,062 6,492 3,014 3,023 3,056 4,548 3,570 -9.73%
-
Tax Rate 22.09% 35.68% 17.45% 25.95% 24.15% 33.96% 18.58% -
Total Cost 52,130 51,355 44,280 40,031 33,172 41,345 36,078 27.83%
-
Net Worth 190,055 142,851 164,399 136,331 82,826 82,432 77,112 82.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 190,055 142,851 164,399 136,331 82,826 82,432 77,112 82.56%
NOSH 527,931 408,146 342,500 296,372 285,607 284,249 285,600 50.67%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18% 11.35% 7.62% 7.83% 9.38% 10.50% 10.03% -
ROE 1.61% 4.54% 1.83% 2.22% 3.69% 5.52% 4.63% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.64 14.19 13.99 14.65 12.82 16.25 14.04 -16.89%
EPS 0.58 1.59 0.88 1.02 1.07 1.60 1.25 -40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.48 0.46 0.29 0.29 0.27 21.16%
Adjusted Per Share Value based on latest NOSH - 296,372
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.29 5.46 4.51 4.09 3.45 4.35 3.78 25.14%
EPS 0.29 0.61 0.28 0.28 0.29 0.43 0.34 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.1345 0.1548 0.1284 0.078 0.0776 0.0726 82.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.89 0.80 1.46 1.42 1.25 0.80 0.70 -
P/RPS 8.37 5.64 10.43 9.69 9.75 4.92 4.99 41.21%
P/EPS 153.45 50.30 165.91 139.22 116.82 50.00 56.00 95.93%
EY 0.65 1.99 0.60 0.72 0.86 2.00 1.79 -49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.29 3.04 3.09 4.31 2.76 2.59 -3.11%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 -
Price 0.85 0.90 0.935 1.40 1.43 0.805 0.815 -
P/RPS 7.99 6.34 6.68 9.55 11.16 4.95 5.80 23.83%
P/EPS 146.55 56.58 106.25 137.25 133.64 50.31 65.20 71.67%
EY 0.68 1.77 0.94 0.73 0.75 1.99 1.53 -41.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.57 1.95 3.04 4.93 2.78 3.02 -15.17%

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