Highlights

[OCK] QoQ Quarter Result on 2014-03-31 [#1]

Stock [OCK]: OCK GROUP BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -32.81%    YoY -     41.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,927 47,931 43,430 36,604 46,196 40,102 33,317 44.45%
  QoQ % 20.85% 10.36% 18.65% -20.76% 15.20% 20.36% -
  Horiz. % 173.87% 143.86% 130.35% 109.87% 138.66% 120.36% 100.00%
PBT 10,217 4,423 4,590 4,525 7,345 4,942 4,147 82.12%
  QoQ % 131.00% -3.64% 1.44% -38.39% 48.62% 19.17% -
  Horiz. % 246.37% 106.66% 110.68% 109.12% 177.12% 119.17% 100.00%
Tax -3,645 -772 -1,191 -1,093 -2,494 -918 -1,038 130.50%
  QoQ % -372.15% 35.18% -8.97% 56.17% -171.68% 11.56% -
  Horiz. % 351.16% 74.37% 114.74% 105.30% 240.27% 88.44% 100.00%
NP 6,572 3,651 3,399 3,432 4,851 4,024 3,109 64.48%
  QoQ % 80.01% 7.41% -0.96% -29.25% 20.55% 29.43% -
  Horiz. % 211.39% 117.43% 109.33% 110.39% 156.03% 129.43% 100.00%
NP to SH 6,492 3,014 3,023 3,056 4,548 3,570 2,621 82.76%
  QoQ % 115.39% -0.30% -1.08% -32.81% 27.39% 36.21% -
  Horiz. % 247.69% 114.99% 115.34% 116.60% 173.52% 136.21% 100.00%
Tax Rate 35.68 % 17.45 % 25.95 % 24.15 % 33.96 % 18.58 % 25.03 % 26.58%
  QoQ % 104.47% -32.76% 7.45% -28.89% 82.78% -25.77% -
  Horiz. % 142.55% 69.72% 103.68% 96.48% 135.68% 74.23% 100.00%
Total Cost 51,355 44,280 40,031 33,172 41,345 36,078 30,208 42.31%
  QoQ % 15.98% 10.61% 20.68% -19.77% 14.60% 19.43% -
  Horiz. % 170.00% 146.58% 132.52% 109.81% 136.87% 119.43% 100.00%
Net Worth 142,851 164,399 136,331 82,826 82,432 77,112 62,281 73.66%
  QoQ % -13.11% 20.59% 64.60% 0.48% 6.90% 23.81% -
  Horiz. % 229.36% 263.96% 218.90% 132.99% 132.36% 123.81% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 142,851 164,399 136,331 82,826 82,432 77,112 62,281 73.66%
  QoQ % -13.11% 20.59% 64.60% 0.48% 6.90% 23.81% -
  Horiz. % 229.36% 263.96% 218.90% 132.99% 132.36% 123.81% 100.00%
NOSH 408,146 342,500 296,372 285,607 284,249 285,600 259,504 35.13%
  QoQ % 19.17% 15.56% 3.77% 0.48% -0.47% 10.06% -
  Horiz. % 157.28% 131.98% 114.21% 110.06% 109.54% 110.06% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.35 % 7.62 % 7.83 % 9.38 % 10.50 % 10.03 % 9.33 % 13.92%
  QoQ % 48.95% -2.68% -16.52% -10.67% 4.69% 7.50% -
  Horiz. % 121.65% 81.67% 83.92% 100.54% 112.54% 107.50% 100.00%
ROE 4.54 % 1.83 % 2.22 % 3.69 % 5.52 % 4.63 % 4.21 % 5.15%
  QoQ % 148.09% -17.57% -39.84% -33.15% 19.22% 9.98% -
  Horiz. % 107.84% 43.47% 52.73% 87.65% 131.12% 109.98% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.19 13.99 14.65 12.82 16.25 14.04 12.84 6.87%
  QoQ % 1.43% -4.51% 14.27% -21.11% 15.74% 9.35% -
  Horiz. % 110.51% 108.96% 114.10% 99.84% 126.56% 109.35% 100.00%
EPS 1.59 0.88 1.02 1.07 1.60 1.25 1.01 35.22%
  QoQ % 80.68% -13.73% -4.67% -33.12% 28.00% 23.76% -
  Horiz. % 157.43% 87.13% 100.99% 105.94% 158.42% 123.76% 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 0.3500 0.4800 0.4600 0.2900 0.2900 0.2700 0.2400 28.51%
  QoQ % -27.08% 4.35% 58.62% 0.00% 7.41% 12.50% -
  Horiz. % 145.83% 200.00% 191.67% 120.83% 120.83% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.04 5.00 4.53 3.82 4.82 4.18 3.48 44.28%
  QoQ % 20.80% 10.38% 18.59% -20.75% 15.31% 20.11% -
  Horiz. % 173.56% 143.68% 130.17% 109.77% 138.51% 120.11% 100.00%
EPS 0.68 0.31 0.32 0.32 0.47 0.37 0.27 84.80%
  QoQ % 119.35% -3.12% 0.00% -31.91% 27.03% 37.04% -
  Horiz. % 251.85% 114.81% 118.52% 118.52% 174.07% 137.04% 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 0.1490 0.1715 0.1422 0.0864 0.0860 0.0804 0.0650 73.59%
  QoQ % -13.12% 20.60% 64.58% 0.47% 6.97% 23.69% -
  Horiz. % 229.23% 263.85% 218.77% 132.92% 132.31% 123.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8000 1.4600 1.4200 1.2500 0.8000 0.7000 0.5500 -
P/RPS 5.64 10.43 9.69 9.75 4.92 4.99 4.28 20.14%
  QoQ % -45.93% 7.64% -0.62% 98.17% -1.40% 16.59% -
  Horiz. % 131.78% 243.69% 226.40% 227.80% 114.95% 116.59% 100.00%
P/EPS 50.30 165.91 139.22 116.82 50.00 56.00 54.46 -5.15%
  QoQ % -69.68% 19.17% 19.17% 133.64% -10.71% 2.83% -
  Horiz. % 92.36% 304.65% 255.64% 214.51% 91.81% 102.83% 100.00%
EY 1.99 0.60 0.72 0.86 2.00 1.79 1.84 5.35%
  QoQ % 231.67% -16.67% -16.28% -57.00% 11.73% -2.72% -
  Horiz. % 108.15% 32.61% 39.13% 46.74% 108.70% 97.28% 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 2.29 3.04 3.09 4.31 2.76 2.59 2.29 -
  QoQ % -24.67% -1.62% -28.31% 56.16% 6.56% 13.10% -
  Horiz. % 100.00% 132.75% 134.93% 188.21% 120.52% 113.10% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 -
Price 0.9000 0.9350 1.4000 1.4300 0.8050 0.8150 0.6100 -
P/RPS 6.34 6.68 9.55 11.16 4.95 5.80 4.75 21.16%
  QoQ % -5.09% -30.05% -14.43% 125.45% -14.66% 22.11% -
  Horiz. % 133.47% 140.63% 201.05% 234.95% 104.21% 122.11% 100.00%
P/EPS 56.58 106.25 137.25 133.64 50.31 65.20 60.40 -4.25%
  QoQ % -46.75% -22.59% 2.70% 165.63% -22.84% 7.95% -
  Horiz. % 93.68% 175.91% 227.24% 221.26% 83.29% 107.95% 100.00%
EY 1.77 0.94 0.73 0.75 1.99 1.53 1.66 4.36%
  QoQ % 88.30% 28.77% -2.67% -62.31% 30.07% -7.83% -
  Horiz. % 106.63% 56.63% 43.98% 45.18% 119.88% 92.17% 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 2.57 1.95 3.04 4.93 2.78 3.02 2.54 0.78%
  QoQ % 31.79% -35.86% -38.34% 77.34% -7.95% 18.90% -
  Horiz. % 101.18% 76.77% 119.69% 194.09% 109.45% 118.90% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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