[OCK] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 59.63%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 192,454 78,443 315,903 210,130 126,435 56,162 185,892 2.34%
PBT 15,160 5,740 37,332 20,667 11,867 5,175 23,756 -25.89%
Tax -4,016 -1,204 -10,181 -5,837 -2,814 -1,143 -6,700 -28.93%
NP 11,144 4,536 27,151 14,830 9,053 4,032 17,056 -24.72%
-
NP to SH 9,167 3,710 25,602 13,085 8,197 3,062 15,587 -29.82%
-
Tax Rate 26.49% 20.98% 27.27% 28.24% 23.71% 22.09% 28.20% -
Total Cost 181,310 73,907 288,752 195,300 117,382 52,130 168,836 4.87%
-
Net Worth 347,713 347,319 230,194 200,495 195,670 190,055 116,382 107.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,713 347,319 230,194 200,495 195,670 190,055 116,382 107.57%
NOSH 790,258 789,361 535,336 527,620 528,838 527,931 332,520 78.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.79% 5.78% 8.59% 7.06% 7.16% 7.18% 9.18% -
ROE 2.64% 1.07% 11.12% 6.53% 4.19% 1.61% 13.39% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.35 9.94 59.01 39.83 23.91 10.64 55.90 -42.56%
EPS 1.16 0.47 4.62 2.48 1.55 0.58 4.69 -60.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.38 0.37 0.36 0.35 16.49%
Adjusted Per Share Value based on latest NOSH - 525,806
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.97 7.33 29.50 19.62 11.81 5.24 17.36 2.33%
EPS 0.86 0.35 2.39 1.22 0.77 0.29 1.46 -29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.3244 0.215 0.1872 0.1827 0.1775 0.1087 107.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.81 0.775 0.675 0.76 0.83 0.89 0.80 -
P/RPS 3.33 7.80 1.14 1.91 3.47 8.37 1.43 75.77%
P/EPS 69.83 164.89 14.11 30.65 53.55 153.45 17.07 156.00%
EY 1.43 0.61 7.09 3.26 1.87 0.65 5.86 -60.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.76 1.57 2.00 2.24 2.47 2.29 -13.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.785 0.81 0.70 0.705 0.71 0.85 0.90 -
P/RPS 3.22 8.15 1.19 1.77 2.97 7.99 1.61 58.80%
P/EPS 67.67 172.34 14.64 28.43 45.81 146.55 19.20 131.77%
EY 1.48 0.58 6.83 3.52 2.18 0.68 5.21 -56.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.84 1.63 1.86 1.92 2.36 2.57 -21.73%

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