[OCK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.12%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 457,352 322,847 213,064 97,516 485,428 351,021 225,783 59.88%
PBT 45,843 32,634 17,535 8,793 43,931 32,836 20,546 70.50%
Tax -14,590 -8,853 -3,397 -1,790 -12,391 -9,339 -5,773 85.22%
NP 31,253 23,781 14,138 7,003 31,540 23,497 14,773 64.57%
-
NP to SH 24,059 17,141 9,351 5,130 24,571 17,595 10,705 71.32%
-
Tax Rate 31.83% 27.13% 19.37% 20.36% 28.21% 28.44% 28.10% -
Total Cost 426,099 299,066 198,926 90,513 453,888 327,524 211,010 59.55%
-
Net Worth 427,021 409,592 409,592 409,592 427,021 435,736 427,021 0.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 87 - - -
Div Payout % - - - - 0.35% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 427,021 409,592 409,592 409,592 427,021 435,736 427,021 0.00%
NOSH 871,472 871,472 871,472 871,472 871,472 871,472 871,472 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.83% 7.37% 6.64% 7.18% 6.50% 6.69% 6.54% -
ROE 5.63% 4.18% 2.28% 1.25% 5.75% 4.04% 2.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.48 37.05 24.45 11.19 55.70 40.28 25.91 59.87%
EPS 2.76 1.97 1.07 0.59 2.82 2.02 1.23 71.14%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.49 0.47 0.47 0.47 0.49 0.50 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 871,472
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.72 30.15 19.90 9.11 45.34 32.79 21.09 59.88%
EPS 2.25 1.60 0.87 0.48 2.29 1.64 1.00 71.45%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3988 0.3826 0.3826 0.3826 0.3988 0.407 0.3988 0.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.425 0.575 0.675 0.805 0.90 0.905 0.96 -
P/RPS 0.81 1.55 2.76 7.19 1.62 2.25 3.71 -63.64%
P/EPS 15.39 29.23 62.91 136.75 31.92 44.82 78.15 -66.05%
EY 6.50 3.42 1.59 0.73 3.13 2.23 1.28 194.56%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.87 1.22 1.44 1.71 1.84 1.81 1.96 -41.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 -
Price 0.56 0.43 0.625 0.66 0.825 0.87 0.90 -
P/RPS 1.07 1.16 2.56 5.90 1.48 2.16 3.47 -54.25%
P/EPS 20.28 21.86 58.25 112.12 29.26 43.09 73.27 -57.42%
EY 4.93 4.57 1.72 0.89 3.42 2.32 1.36 135.42%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.14 0.91 1.33 1.40 1.68 1.74 1.84 -27.26%

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