[OCK] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 67.64%
YoY- 69.8%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 115,548 119,264 114,011 70,273 43,430 33,317 33,353 22.99%
PBT 8,742 11,450 9,420 6,691 4,590 4,147 4,442 11.93%
Tax -1,607 -3,382 -2,812 -1,671 -1,191 -1,038 -1,062 7.14%
NP 7,135 8,068 6,608 5,020 3,399 3,109 3,380 13.25%
-
NP to SH 4,221 5,982 5,457 5,133 3,023 2,621 3,150 4.99%
-
Tax Rate 18.38% 29.54% 29.85% 24.97% 25.95% 25.03% 23.91% -
Total Cost 108,413 111,196 107,403 65,253 40,031 30,208 29,973 23.88%
-
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 598 196.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 598 196.75%
NOSH 871,472 871,472 790,869 529,175 296,372 259,504 4,274 142.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.17% 6.76% 5.80% 7.14% 7.83% 9.33% 10.13% -
ROE 1.03% 1.40% 1.57% 2.62% 2.22% 4.21% 526.36% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.26 13.69 14.42 13.28 14.65 12.84 780.25 -49.27%
EPS 0.48 0.69 0.69 0.97 1.02 1.01 73.69 -56.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.44 0.37 0.46 0.24 0.14 22.35%
Adjusted Per Share Value based on latest NOSH - 529,175
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.88 11.23 10.74 6.62 4.09 3.14 3.14 23.00%
EPS 0.40 0.56 0.51 0.48 0.28 0.25 0.30 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3858 0.4022 0.3277 0.1844 0.1284 0.0587 0.0006 193.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.675 0.96 0.81 0.83 1.42 0.55 0.00 -
P/RPS 5.09 7.01 5.62 6.25 9.69 4.28 0.00 -
P/EPS 139.36 139.86 117.39 85.57 139.22 54.46 0.00 -
EY 0.72 0.72 0.85 1.17 0.72 1.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.96 1.84 2.24 3.09 2.29 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 29/08/12 -
Price 0.625 0.90 0.785 0.71 1.40 0.61 0.48 -
P/RPS 4.71 6.58 5.45 5.35 9.55 4.75 0.06 106.85%
P/EPS 129.04 131.11 113.77 73.20 137.25 60.40 0.65 141.43%
EY 0.77 0.76 0.88 1.37 0.73 1.66 153.52 -58.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.84 1.78 1.92 3.04 2.54 3.43 -14.60%

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