[OCK] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 155.99%
YoY- 92.82%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 101,919 114,011 78,443 105,773 83,695 70,273 56,162 48.61%
PBT 11,032 9,420 5,740 16,667 8,801 6,691 5,175 65.41%
Tax -3,232 -2,812 -1,204 -4,344 -3,023 -1,671 -1,143 99.58%
NP 7,800 6,608 4,536 12,323 5,778 5,020 4,032 55.06%
-
NP to SH 5,457 5,457 3,710 12,518 4,890 5,133 3,062 46.83%
-
Tax Rate 29.30% 29.85% 20.98% 26.06% 34.35% 24.97% 22.09% -
Total Cost 94,119 107,403 73,907 93,450 77,917 65,253 52,130 48.11%
-
Net Worth 398,876 347,982 347,319 238,536 199,806 195,794 190,055 63.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 398,876 347,982 347,319 238,536 199,806 195,794 190,055 63.70%
NOSH 871,465 790,869 789,361 554,736 525,806 529,175 527,931 39.54%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.65% 5.80% 5.78% 11.65% 6.90% 7.14% 7.18% -
ROE 1.37% 1.57% 1.07% 5.25% 2.45% 2.62% 1.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.26 14.42 9.94 19.07 15.92 13.28 10.64 9.88%
EPS 0.66 0.69 0.47 2.26 0.93 0.97 0.58 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.44 0.44 0.43 0.38 0.37 0.36 21.07%
Adjusted Per Share Value based on latest NOSH - 554,736
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.50 10.63 7.32 9.86 7.81 6.55 5.24 48.52%
EPS 0.51 0.51 0.35 1.17 0.46 0.48 0.29 45.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.3245 0.3239 0.2225 0.1863 0.1826 0.1772 63.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.80 0.81 0.775 0.675 0.76 0.83 0.89 -
P/RPS 6.52 5.62 7.80 3.54 4.77 6.25 8.37 -15.30%
P/EPS 121.82 117.39 164.89 29.91 81.72 85.57 153.45 -14.22%
EY 0.82 0.85 0.61 3.34 1.22 1.17 0.65 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.84 1.76 1.57 2.00 2.24 2.47 -22.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 -
Price 0.79 0.785 0.81 0.70 0.705 0.71 0.85 -
P/RPS 6.44 5.45 8.15 3.67 4.43 5.35 7.99 -13.35%
P/EPS 120.30 113.77 172.34 31.02 75.81 73.20 146.55 -12.29%
EY 0.83 0.88 0.58 3.22 1.32 1.37 0.68 14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.78 1.84 1.63 1.86 1.92 2.36 -21.17%

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