Highlights

[OCR] QoQ Annualized Quarter Result on 2016-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -181.88%    YoY -     76.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 81,454 47,824 38,452 38,216 40,134 42,168 36,763 69.55%
  QoQ % 70.32% 24.37% 0.62% -4.78% -4.82% 14.70% -
  Horiz. % 221.57% 130.09% 104.59% 103.95% 109.17% 114.70% 100.00%
PBT 4,708 1,340 -4,021 -1,025 1,460 2,232 -7,960 -
  QoQ % 251.34% 133.33% -292.17% -170.23% -34.59% 128.04% -
  Horiz. % -59.15% -16.83% 50.52% 12.88% -18.34% -28.04% 100.00%
Tax -2,166 -264 -63 -126 -332 -540 -32 1,539.80%
  QoQ % -720.45% -319.05% 50.26% 61.85% 38.52% -1,587.50% -
  Horiz. % 6,768.75% 825.00% 196.88% 395.83% 1,037.50% 1,687.50% 100.00%
NP 2,542 1,076 -4,084 -1,152 1,128 1,692 -7,992 -
  QoQ % 136.25% 126.35% -254.51% -202.13% -33.33% 121.17% -
  Horiz. % -31.81% -13.46% 51.10% 14.41% -14.11% -21.17% 100.00%
NP to SH 2,554 1,152 -4,091 -976 1,192 1,692 -7,991 -
  QoQ % 121.70% 128.16% -319.16% -181.88% -29.55% 121.17% -
  Horiz. % -31.96% -14.42% 51.20% 12.21% -14.92% -21.17% 100.00%
Tax Rate 46.01 % 19.70 % - % - % 22.74 % 24.19 % - % -
  QoQ % 133.55% 0.00% 0.00% 0.00% -5.99% 0.00% -
  Horiz. % 190.20% 81.44% 0.00% 0.00% 94.01% 100.00% -
Total Cost 78,912 46,748 42,536 39,368 39,006 40,476 44,755 45.70%
  QoQ % 68.80% 9.90% 8.05% 0.93% -3.63% -9.56% -
  Horiz. % 176.32% 104.45% 95.04% 87.96% 87.15% 90.44% 100.00%
Net Worth 90,579 88,800 78,024 46,011 45,213 48,342 45,662 57.55%
  QoQ % 2.00% 13.81% 69.58% 1.76% -6.47% 5.87% -
  Horiz. % 198.36% 194.47% 170.87% 100.76% 99.02% 105.87% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 90,579 88,800 78,024 46,011 45,213 48,342 45,662 57.55%
  QoQ % 2.00% 13.81% 69.58% 1.76% -6.47% 5.87% -
  Horiz. % 198.36% 194.47% 170.87% 100.76% 99.02% 105.87% 100.00%
NOSH 238,366 240,000 210,876 209,142 205,517 201,428 190,261 16.14%
  QoQ % -0.68% 13.81% 0.83% 1.76% 2.03% 5.87% -
  Horiz. % 125.28% 126.14% 110.83% 109.92% 108.02% 105.87% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 3.12 % 2.25 % -10.62 % -3.01 % 2.81 % 4.01 % -21.74 % -
  QoQ % 38.67% 121.19% -252.82% -207.12% -29.93% 118.45% -
  Horiz. % -14.35% -10.35% 48.85% 13.85% -12.93% -18.45% 100.00%
ROE 2.82 % 1.30 % -5.24 % -2.12 % 2.64 % 3.50 % -17.50 % -
  QoQ % 116.92% 124.81% -147.17% -180.30% -24.57% 120.00% -
  Horiz. % -16.11% -7.43% 29.94% 12.11% -15.09% -20.00% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 34.17 19.93 18.23 18.27 19.53 20.93 19.32 46.00%
  QoQ % 71.45% 9.33% -0.22% -6.45% -6.69% 8.33% -
  Horiz. % 176.86% 103.16% 94.36% 94.57% 101.09% 108.33% 100.00%
EPS 1.08 0.48 -1.94 -0.47 0.58 0.84 -4.20 -
  QoQ % 125.00% 124.74% -312.77% -181.03% -30.95% 120.00% -
  Horiz. % -25.71% -11.43% 46.19% 11.19% -13.81% -20.00% 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 0.3800 0.3700 0.3700 0.2200 0.2200 0.2400 0.2400 35.66%
  QoQ % 2.70% 0.00% 68.18% 0.00% -8.33% 0.00% -
  Horiz. % 158.33% 154.17% 154.17% 91.67% 91.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,283
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 23.73 13.93 11.20 11.13 11.69 12.28 10.71 69.55%
  QoQ % 70.35% 24.38% 0.63% -4.79% -4.80% 14.66% -
  Horiz. % 221.57% 130.07% 104.58% 103.92% 109.15% 114.66% 100.00%
EPS 0.74 0.34 -1.19 -0.28 0.35 0.49 -2.33 -
  QoQ % 117.65% 128.57% -325.00% -180.00% -28.57% 121.03% -
  Horiz. % -31.76% -14.59% 51.07% 12.02% -15.02% -21.03% 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 0.2639 0.2587 0.2273 0.1340 0.1317 0.1408 0.1330 57.58%
  QoQ % 2.01% 13.81% 69.63% 1.75% -6.46% 5.86% -
  Horiz. % 198.42% 194.51% 170.90% 100.75% 99.02% 105.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.4950 0.3850 0.4050 0.4950 0.4750 0.4800 0.5600 -
P/RPS 1.45 1.93 2.22 2.71 2.43 2.29 2.90 -36.87%
  QoQ % -24.87% -13.06% -18.08% 11.52% 6.11% -21.03% -
  Horiz. % 50.00% 66.55% 76.55% 93.45% 83.79% 78.97% 100.00%
P/EPS 46.20 80.21 -20.88 -106.07 81.90 57.14 -13.33 -
  QoQ % -42.40% 484.15% 80.31% -229.51% 43.33% 528.66% -
  Horiz. % -346.59% -601.73% 156.64% 795.72% -614.40% -428.66% 100.00%
EY 2.16 1.25 -4.79 -0.94 1.22 1.75 -7.50 -
  QoQ % 72.80% 126.10% -409.57% -177.05% -30.29% 123.33% -
  Horiz. % -28.80% -16.67% 63.87% 12.53% -16.27% -23.33% 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 1.30 1.04 1.09 2.25 2.16 2.00 2.33 -32.11%
  QoQ % 25.00% -4.59% -51.56% 4.17% 8.00% -14.16% -
  Horiz. % 55.79% 44.64% 46.78% 96.57% 92.70% 85.84% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 17/12/15 28/09/15 -
Price 0.6500 0.4000 0.3700 0.4550 0.5000 0.4850 0.4950 -
P/RPS 1.90 2.01 2.03 2.49 2.56 2.32 2.56 -17.95%
  QoQ % -5.47% -0.99% -18.47% -2.73% 10.34% -9.38% -
  Horiz. % 74.22% 78.52% 79.30% 97.27% 100.00% 90.62% 100.00%
P/EPS 60.66 83.33 -19.07 -97.50 86.21 57.74 -11.79 -
  QoQ % -27.21% 536.97% 80.44% -213.10% 49.31% 589.74% -
  Horiz. % -514.50% -706.79% 161.75% 826.97% -731.21% -489.74% 100.00%
EY 1.65 1.20 -5.24 -1.03 1.16 1.73 -8.48 -
  QoQ % 37.50% 122.90% -408.74% -188.79% -32.95% 120.40% -
  Horiz. % -19.46% -14.15% 61.79% 12.15% -13.68% -20.40% 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 1.71 1.08 1.00 2.07 2.27 2.02 2.06 -11.62%
  QoQ % 58.33% 8.00% -51.69% -8.81% 12.38% -1.94% -
  Horiz. % 83.01% 52.43% 48.54% 100.49% 110.19% 98.06% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers