[OCK] QoQ TTM 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- 21.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 150,258 139,909 137,480 137,516 106,873 71,026 33,353 172.02%
PBT 19,672 17,993 17,491 17,786 14,548 8,882 4,442 168.94%
Tax -5,260 -4,511 -4,652 -4,676 -3,866 -2,121 -1,062 189.71%
NP 14,412 13,482 12,839 13,110 10,682 6,761 3,380 162.25%
-
NP to SH 12,903 12,216 11,766 12,295 10,131 6,270 3,150 155.35%
-
Tax Rate 26.74% 25.07% 26.60% 26.29% 26.57% 23.88% 23.91% -
Total Cost 135,846 126,427 124,641 124,406 96,191 64,265 29,973 173.11%
-
Net Worth 82,432 77,112 62,281 0 55,202 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 55,202 0 0 -
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 9.59% 9.64% 9.34% 9.53% 10.00% 9.52% 10.13% -
ROE 15.65% 15.84% 18.89% 0.00% 18.35% 0.00% 0.00% -
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 52.86 48.99 52.98 59.76 42.59 29.82 780.25 -83.29%
EPS 4.54 4.28 4.53 5.34 4.04 2.63 73.69 -84.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.24 0.00 0.22 0.00 0.00 -
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 14.01 13.05 12.82 12.82 9.97 6.62 3.11 172.01%
EPS 1.20 1.14 1.10 1.15 0.94 0.58 0.29 157.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0719 0.0581 0.00 0.0515 0.00 0.00 -
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 1.51 1.43 1.04 0.84 1.15 1.54 0.00 -
P/EPS 17.62 16.37 12.13 9.36 12.14 17.47 0.00 -
EY 5.67 6.11 8.24 10.69 8.24 5.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.59 2.29 0.00 2.23 0.00 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 - - - -
Price 0.805 0.815 0.61 0.56 0.00 0.00 0.00 -
P/RPS 1.52 1.66 1.15 0.94 0.00 0.00 0.00 -
P/EPS 17.73 19.05 13.45 10.48 0.00 0.00 0.00 -
EY 5.64 5.25 7.43 9.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.02 2.54 0.00 0.00 0.00 0.00 -

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