[OCK] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.3%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 70,273 56,162 57,927 47,931 43,430 36,604 46,196 32.37%
PBT 6,691 5,175 10,217 4,423 4,590 4,525 7,345 -6.04%
Tax -1,671 -1,143 -3,645 -772 -1,191 -1,093 -2,494 -23.48%
NP 5,020 4,032 6,572 3,651 3,399 3,432 4,851 2.31%
-
NP to SH 5,133 3,062 6,492 3,014 3,023 3,056 4,548 8.42%
-
Tax Rate 24.97% 22.09% 35.68% 17.45% 25.95% 24.15% 33.96% -
Total Cost 65,253 52,130 51,355 44,280 40,031 33,172 41,345 35.66%
-
Net Worth 195,794 190,055 142,851 164,399 136,331 82,826 82,432 78.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 195,794 190,055 142,851 164,399 136,331 82,826 82,432 78.30%
NOSH 529,175 527,931 408,146 342,500 296,372 285,607 284,249 51.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.14% 7.18% 11.35% 7.62% 7.83% 9.38% 10.50% -
ROE 2.62% 1.61% 4.54% 1.83% 2.22% 3.69% 5.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.28 10.64 14.19 13.99 14.65 12.82 16.25 -12.62%
EPS 0.97 0.58 1.59 0.88 1.02 1.07 1.60 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.35 0.48 0.46 0.29 0.29 17.68%
Adjusted Per Share Value based on latest NOSH - 342,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.62 5.29 5.46 4.51 4.09 3.45 4.35 32.40%
EPS 0.48 0.29 0.61 0.28 0.28 0.29 0.43 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.179 0.1345 0.1548 0.1284 0.078 0.0776 78.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.83 0.89 0.80 1.46 1.42 1.25 0.80 -
P/RPS 6.25 8.37 5.64 10.43 9.69 9.75 4.92 17.34%
P/EPS 85.57 153.45 50.30 165.91 139.22 116.82 50.00 43.21%
EY 1.17 0.65 1.99 0.60 0.72 0.86 2.00 -30.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.29 3.04 3.09 4.31 2.76 -13.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 -
Price 0.71 0.85 0.90 0.935 1.40 1.43 0.805 -
P/RPS 5.35 7.99 6.34 6.68 9.55 11.16 4.95 5.33%
P/EPS 73.20 146.55 56.58 106.25 137.25 133.64 50.31 28.49%
EY 1.37 0.68 1.77 0.94 0.73 0.75 1.99 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.36 2.57 1.95 3.04 4.93 2.78 -21.91%

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