Highlights

[OCK] QoQ Quarter Result on 2015-06-30 [#2]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     67.64%    YoY -     69.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 78,443 105,773 83,695 70,273 56,162 57,927 47,931 38.83%
  QoQ % -25.84% 26.38% 19.10% 25.13% -3.05% 20.85% -
  Horiz. % 163.66% 220.68% 174.62% 146.61% 117.17% 120.85% 100.00%
PBT 5,740 16,667 8,801 6,691 5,175 10,217 4,423 18.96%
  QoQ % -65.56% 89.38% 31.53% 29.29% -49.35% 131.00% -
  Horiz. % 129.78% 376.83% 198.98% 151.28% 117.00% 231.00% 100.00%
Tax -1,204 -4,344 -3,023 -1,671 -1,143 -3,645 -772 34.45%
  QoQ % 72.28% -43.70% -80.91% -46.19% 68.64% -372.15% -
  Horiz. % 155.96% 562.69% 391.58% 216.45% 148.06% 472.15% 100.00%
NP 4,536 12,323 5,778 5,020 4,032 6,572 3,651 15.55%
  QoQ % -63.19% 113.27% 15.10% 24.50% -38.65% 80.01% -
  Horiz. % 124.24% 337.52% 158.26% 137.50% 110.44% 180.01% 100.00%
NP to SH 3,710 12,518 4,890 5,133 3,062 6,492 3,014 14.84%
  QoQ % -70.36% 155.99% -4.73% 67.64% -52.83% 115.39% -
  Horiz. % 123.09% 415.33% 162.24% 170.31% 101.59% 215.39% 100.00%
Tax Rate 20.98 % 26.06 % 34.35 % 24.97 % 22.09 % 35.68 % 17.45 % 13.06%
  QoQ % -19.49% -24.13% 37.57% 13.04% -38.09% 104.47% -
  Horiz. % 120.23% 149.34% 196.85% 143.09% 126.59% 204.47% 100.00%
Total Cost 73,907 93,450 77,917 65,253 52,130 51,355 44,280 40.66%
  QoQ % -20.91% 19.94% 19.41% 25.17% 1.51% 15.98% -
  Horiz. % 166.91% 211.04% 175.96% 147.36% 117.73% 115.98% 100.00%
Net Worth 347,319 238,536 199,806 195,794 190,055 142,851 164,399 64.57%
  QoQ % 45.60% 19.38% 2.05% 3.02% 33.04% -13.11% -
  Horiz. % 211.26% 145.10% 121.54% 119.10% 115.61% 86.89% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 347,319 238,536 199,806 195,794 190,055 142,851 164,399 64.57%
  QoQ % 45.60% 19.38% 2.05% 3.02% 33.04% -13.11% -
  Horiz. % 211.26% 145.10% 121.54% 119.10% 115.61% 86.89% 100.00%
NOSH 789,361 554,736 525,806 529,175 527,931 408,146 342,500 74.39%
  QoQ % 42.29% 5.50% -0.64% 0.24% 29.35% 19.17% -
  Horiz. % 230.47% 161.97% 153.52% 154.50% 154.14% 119.17% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.78 % 11.65 % 6.90 % 7.14 % 7.18 % 11.35 % 7.62 % -16.81%
  QoQ % -50.39% 68.84% -3.36% -0.56% -36.74% 48.95% -
  Horiz. % 75.85% 152.89% 90.55% 93.70% 94.23% 148.95% 100.00%
ROE 1.07 % 5.25 % 2.45 % 2.62 % 1.61 % 4.54 % 1.83 % -30.05%
  QoQ % -79.62% 114.29% -6.49% 62.73% -64.54% 148.09% -
  Horiz. % 58.47% 286.89% 133.88% 143.17% 87.98% 248.09% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.94 19.07 15.92 13.28 10.64 14.19 13.99 -20.36%
  QoQ % -47.88% 19.79% 19.88% 24.81% -25.02% 1.43% -
  Horiz. % 71.05% 136.31% 113.80% 94.92% 76.05% 101.43% 100.00%
EPS 0.47 2.26 0.93 0.97 0.58 1.59 0.88 -34.15%
  QoQ % -79.20% 143.01% -4.12% 67.24% -63.52% 80.68% -
  Horiz. % 53.41% 256.82% 105.68% 110.23% 65.91% 180.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4400 0.4300 0.3800 0.3700 0.3600 0.3500 0.4800 -5.63%
  QoQ % 2.33% 13.16% 2.70% 2.78% 2.86% -27.08% -
  Horiz. % 91.67% 89.58% 79.17% 77.08% 75.00% 72.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.18 11.03 8.73 7.33 5.86 6.04 5.00 38.80%
  QoQ % -25.84% 26.35% 19.10% 25.09% -2.98% 20.80% -
  Horiz. % 163.60% 220.60% 174.60% 146.60% 117.20% 120.80% 100.00%
EPS 0.39 1.31 0.51 0.54 0.32 0.68 0.31 16.52%
  QoQ % -70.23% 156.86% -5.56% 68.75% -52.94% 119.35% -
  Horiz. % 125.81% 422.58% 164.52% 174.19% 103.23% 219.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3623 0.2488 0.2084 0.2043 0.1983 0.1490 0.1715 64.57%
  QoQ % 45.62% 19.39% 2.01% 3.03% 33.09% -13.12% -
  Horiz. % 211.25% 145.07% 121.52% 119.13% 115.63% 86.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.7750 0.6750 0.7600 0.8300 0.8900 0.8000 1.4600 -
P/RPS 7.80 3.54 4.77 6.25 8.37 5.64 10.43 -17.60%
  QoQ % 120.34% -25.79% -23.68% -25.33% 48.40% -45.93% -
  Horiz. % 74.78% 33.94% 45.73% 59.92% 80.25% 54.07% 100.00%
P/EPS 164.89 29.91 81.72 85.57 153.45 50.30 165.91 -0.41%
  QoQ % 451.29% -63.40% -4.50% -44.24% 205.07% -69.68% -
  Horiz. % 99.39% 18.03% 49.26% 51.58% 92.49% 30.32% 100.00%
EY 0.61 3.34 1.22 1.17 0.65 1.99 0.60 1.11%
  QoQ % -81.74% 173.77% 4.27% 80.00% -67.34% 231.67% -
  Horiz. % 101.67% 556.67% 203.33% 195.00% 108.33% 331.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.76 1.57 2.00 2.24 2.47 2.29 3.04 -30.51%
  QoQ % 12.10% -21.50% -10.71% -9.31% 7.86% -24.67% -
  Horiz. % 57.89% 51.64% 65.79% 73.68% 81.25% 75.33% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 27/11/14 -
Price 0.8100 0.7000 0.7050 0.7100 0.8500 0.9000 0.9350 -
P/RPS 8.15 3.67 4.43 5.35 7.99 6.34 6.68 14.17%
  QoQ % 122.07% -17.16% -17.20% -33.04% 26.03% -5.09% -
  Horiz. % 122.01% 54.94% 66.32% 80.09% 119.61% 94.91% 100.00%
P/EPS 172.34 31.02 75.81 73.20 146.55 56.58 106.25 38.01%
  QoQ % 455.58% -59.08% 3.57% -50.05% 159.01% -46.75% -
  Horiz. % 162.20% 29.20% 71.35% 68.89% 137.93% 53.25% 100.00%
EY 0.58 3.22 1.32 1.37 0.68 1.77 0.94 -27.50%
  QoQ % -81.99% 143.94% -3.65% 101.47% -61.58% 88.30% -
  Horiz. % 61.70% 342.55% 140.43% 145.74% 72.34% 188.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.84 1.63 1.86 1.92 2.36 2.57 1.95 -3.79%
  QoQ % 12.88% -12.37% -3.12% -18.64% -8.17% 31.79% -
  Horiz. % 94.36% 83.59% 95.38% 98.46% 121.03% 131.79% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

722  390  551  755 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.125+0.01 
 BINTAI 1.06+0.215 
 KANGER 0.175+0.005 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS