[OCK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 46,196 40,102 33,317 30,643 36,170 37,673 33,353 24.18%
PBT 7,345 4,942 4,147 3,238 5,527 4,440 4,442 39.70%
Tax -2,494 -918 -1,038 -810 -1,590 -1,059 -1,062 76.40%
NP 4,851 4,024 3,109 2,428 3,937 3,381 3,380 27.15%
-
NP to SH 4,548 3,570 2,621 2,163 3,814 3,120 3,150 27.65%
-
Tax Rate 33.96% 18.58% 25.03% 25.02% 28.77% 23.85% 23.91% -
Total Cost 41,345 36,078 30,208 28,215 32,233 34,292 29,973 23.84%
-
Net Worth 82,432 77,112 62,281 52,924 55,202 50,015 598 2544.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 1,190 - -
Div Payout % - - - - - 38.17% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 82,432 77,112 62,281 52,924 55,202 50,015 598 2544.63%
NOSH 284,249 285,600 259,504 230,106 250,921 238,167 4,274 1529.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.50% 10.03% 9.33% 7.92% 10.88% 8.97% 10.13% -
ROE 5.52% 4.63% 4.21% 4.09% 6.91% 6.24% 526.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.25 14.04 12.84 13.32 14.41 15.82 780.25 -92.37%
EPS 1.60 1.25 1.01 0.94 1.52 1.31 73.69 -92.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.29 0.27 0.24 0.23 0.22 0.21 0.14 62.28%
Adjusted Per Share Value based on latest NOSH - 230,106
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.31 3.74 3.11 2.86 3.37 3.51 3.11 24.22%
EPS 0.42 0.33 0.24 0.20 0.36 0.29 0.29 27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.0769 0.0719 0.0581 0.0494 0.0515 0.0466 0.0006 2419.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 0.80 0.70 0.55 0.50 0.49 0.46 0.00 -
P/RPS 4.92 4.99 4.28 3.75 3.40 2.91 0.00 -
P/EPS 50.00 56.00 54.46 53.19 32.24 35.11 0.00 -
EY 2.00 1.79 1.84 1.88 3.10 2.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 2.76 2.59 2.29 2.17 2.23 2.19 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 29/08/12 -
Price 0.805 0.815 0.61 0.56 0.49 0.47 0.48 -
P/RPS 4.95 5.80 4.75 4.21 3.40 2.97 0.06 1779.94%
P/EPS 50.31 65.20 60.40 59.57 32.24 35.88 0.65 1701.85%
EY 1.99 1.53 1.66 1.68 3.10 2.79 153.52 -94.43%
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 2.78 3.02 2.54 2.43 2.23 2.24 3.43 -13.03%

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