[OCK] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.3%
YoY- 273.52%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 156,219 150,258 139,909 137,480 137,516 106,873 71,026 69.20%
PBT 20,959 19,672 17,993 17,491 17,786 14,548 8,882 77.33%
Tax -5,543 -5,260 -4,511 -4,652 -4,676 -3,866 -2,121 89.84%
NP 15,416 14,412 13,482 12,839 13,110 10,682 6,761 73.32%
-
NP to SH 13,795 12,903 12,216 11,766 12,295 10,131 6,270 69.24%
-
Tax Rate 26.45% 26.74% 25.07% 26.60% 26.29% 26.57% 23.88% -
Total Cost 140,803 135,846 126,427 124,641 124,406 96,191 64,265 68.77%
-
Net Worth 82,826 82,432 77,112 62,281 0 55,202 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 82,826 82,432 77,112 62,281 0 55,202 0 -
NOSH 285,607 284,249 285,600 259,504 230,106 250,921 238,167 12.88%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.87% 9.59% 9.64% 9.34% 9.53% 10.00% 9.52% -
ROE 16.66% 15.65% 15.84% 18.89% 0.00% 18.35% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 54.70 52.86 48.99 52.98 59.76 42.59 29.82 49.90%
EPS 4.83 4.54 4.28 4.53 5.34 4.04 2.63 50.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.27 0.24 0.00 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 259,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.57 14.02 13.05 12.82 12.83 9.97 6.63 69.11%
EPS 1.29 1.20 1.14 1.10 1.15 0.95 0.58 70.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0769 0.0719 0.0581 0.00 0.0515 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.80 0.70 0.55 0.50 0.49 0.46 -
P/RPS 2.29 1.51 1.43 1.04 0.84 1.15 1.54 30.31%
P/EPS 25.88 17.62 16.37 12.13 9.36 12.14 17.47 29.98%
EY 3.86 5.67 6.11 8.24 10.69 8.24 5.72 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 2.76 2.59 2.29 0.00 2.23 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 - - -
Price 1.43 0.805 0.815 0.61 0.56 0.00 0.00 -
P/RPS 2.61 1.52 1.66 1.15 0.94 0.00 0.00 -
P/EPS 29.61 17.73 19.05 13.45 10.48 0.00 0.00 -
EY 3.38 5.64 5.25 7.43 9.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 2.78 3.02 2.54 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