[OCK] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -32.81%
YoY- 41.29%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,927 47,931 43,430 36,604 46,196 40,102 33,317 44.44%
PBT 10,217 4,423 4,590 4,525 7,345 4,942 4,147 82.11%
Tax -3,645 -772 -1,191 -1,093 -2,494 -918 -1,038 130.50%
NP 6,572 3,651 3,399 3,432 4,851 4,024 3,109 64.48%
-
NP to SH 6,492 3,014 3,023 3,056 4,548 3,570 2,621 82.76%
-
Tax Rate 35.68% 17.45% 25.95% 24.15% 33.96% 18.58% 25.03% -
Total Cost 51,355 44,280 40,031 33,172 41,345 36,078 30,208 42.30%
-
Net Worth 142,851 164,399 136,331 82,826 82,432 77,112 62,281 73.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 142,851 164,399 136,331 82,826 82,432 77,112 62,281 73.65%
NOSH 408,146 342,500 296,372 285,607 284,249 285,600 259,504 35.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.35% 7.62% 7.83% 9.38% 10.50% 10.03% 9.33% -
ROE 4.54% 1.83% 2.22% 3.69% 5.52% 4.63% 4.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.19 13.99 14.65 12.82 16.25 14.04 12.84 6.87%
EPS 1.59 0.88 1.02 1.07 1.60 1.25 1.01 35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.48 0.46 0.29 0.29 0.27 0.24 28.51%
Adjusted Per Share Value based on latest NOSH - 285,607
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.40 4.47 4.05 3.41 4.31 3.74 3.11 44.31%
EPS 0.61 0.28 0.28 0.29 0.42 0.33 0.24 85.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1533 0.1271 0.0772 0.0769 0.0719 0.0581 73.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.80 1.46 1.42 1.25 0.80 0.70 0.55 -
P/RPS 5.64 10.43 9.69 9.75 4.92 4.99 4.28 20.13%
P/EPS 50.30 165.91 139.22 116.82 50.00 56.00 54.46 -5.14%
EY 1.99 0.60 0.72 0.86 2.00 1.79 1.84 5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 3.04 3.09 4.31 2.76 2.59 2.29 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 -
Price 0.90 0.935 1.40 1.43 0.805 0.815 0.61 -
P/RPS 6.34 6.68 9.55 11.16 4.95 5.80 4.75 21.16%
P/EPS 56.58 106.25 137.25 133.64 50.31 65.20 60.40 -4.25%
EY 1.77 0.94 0.73 0.75 1.99 1.53 1.66 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.95 3.04 4.93 2.78 3.02 2.54 0.78%

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