[OCK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 74.64%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 294,373 210,130 127,966 104,062 102,755 0 -
PBT 26,193 20,667 13,539 12,328 13,377 0 -
Tax -7,249 -5,837 -3,055 -2,766 -3,344 0 -
NP 18,944 14,830 10,484 9,562 10,033 0 -
-
NP to SH 14,624 13,085 9,052 8,355 9,350 0 -
-
Tax Rate 27.68% 28.24% 22.56% 22.44% 25.00% - -
Total Cost 275,429 195,300 117,482 94,500 92,722 0 -
-
Net Worth 398,876 200,495 147,286 76,991 19,063 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 453 - -
Div Payout % - - - - 4.85% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 398,876 200,495 147,286 76,991 19,063 0 -
NOSH 871,465 527,620 306,847 285,153 90,776 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.44% 7.06% 8.19% 9.19% 9.76% 0.00% -
ROE 3.67% 6.53% 6.15% 10.85% 49.05% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.42 39.83 41.70 36.49 113.20 0.00 -
EPS 1.82 2.48 2.95 2.93 10.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.48 0.38 0.48 0.27 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 285,600
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.45 19.60 11.93 9.70 9.58 0.00 -
EPS 1.36 1.22 0.84 0.78 0.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.372 0.187 0.1374 0.0718 0.0178 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.80 0.76 1.46 0.70 0.46 0.00 -
P/RPS 2.26 1.91 3.50 1.92 0.41 0.00 -
P/EPS 45.46 30.65 49.49 23.89 4.47 0.00 -
EY 2.20 3.26 2.02 4.19 22.39 0.00 -
DY 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 1.67 2.00 3.04 2.59 2.19 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/16 27/11/15 27/11/14 27/11/13 22/11/12 - -
Price 0.79 0.705 0.935 0.815 0.47 0.00 -
P/RPS 2.23 1.77 2.24 2.23 0.42 0.00 -
P/EPS 44.89 28.43 31.69 27.82 4.56 0.00 -
EY 2.23 3.52 3.16 3.60 21.91 0.00 -
DY 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 1.65 1.86 1.95 3.02 2.24 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