Highlights

[OCR] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     47.82%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Revenue 112,056 81,830 80,792 85,870 87,172 74,957 62,151 51.61%
  QoQ % 36.94% 1.28% -5.91% -1.49% 16.30% 20.60% -
  Horiz. % 180.30% 131.66% 129.99% 138.16% 140.26% 120.60% 100.00%
PBT 7,244 10,635 10,342 10,010 7,480 -5,545 8,822 -12.99%
  QoQ % -31.89% 2.83% 3.32% 33.82% 234.90% -162.85% -
  Horiz. % 82.11% 120.54% 117.23% 113.46% 84.78% -62.85% 100.00%
Tax -2,288 -1,597 -1,909 -1,138 -1,404 -1,494 -1,828 17.16%
  QoQ % -43.27% 16.36% -67.78% 18.95% 6.02% 18.28% -
  Horiz. % 125.14% 87.35% 104.43% 62.24% 76.79% 81.72% 100.00%
NP 4,956 9,038 8,433 8,872 6,076 -7,039 6,994 -21.59%
  QoQ % -45.16% 7.17% -4.94% 46.02% 186.32% -200.64% -
  Horiz. % 70.86% 129.22% 120.57% 126.85% 86.87% -100.64% 100.00%
NP to SH 4,816 8,921 8,614 8,970 6,068 -7,004 2,316 67.68%
  QoQ % -46.02% 3.56% -3.96% 47.82% 186.64% -402.42% -
  Horiz. % 207.94% 385.19% 371.96% 387.31% 262.00% -302.42% 100.00%
Tax Rate 31.58 % 15.02 % 18.46 % 11.37 % 18.77 % - % 20.72 % 34.65%
  QoQ % 110.25% -18.63% 62.36% -39.42% 0.00% 0.00% -
  Horiz. % 152.41% 72.49% 89.09% 54.87% 90.59% 0.00% 100.00%
Total Cost 107,100 72,792 72,358 76,998 81,096 81,996 55,157 59.76%
  QoQ % 47.13% 0.60% -6.03% -5.05% -1.10% 48.66% -
  Horiz. % 194.17% 131.97% 131.19% 139.60% 147.03% 148.66% 100.00%
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13%
  QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% -
  Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13%
  QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% -
  Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
NOSH 333,003 324,102 322,815 320,830 319,233 292,402 292,395 9.62%
  QoQ % 2.75% 0.40% 0.62% 0.50% 9.18% 0.00% -
  Horiz. % 113.89% 110.84% 110.40% 109.72% 109.18% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
NP Margin 4.42 % 11.04 % 10.44 % 10.33 % 6.97 % -9.39 % 11.25 % -48.29%
  QoQ % -59.96% 5.75% 1.06% 48.21% 174.23% -183.47% -
  Horiz. % 39.29% 98.13% 92.80% 91.82% 61.96% -83.47% 100.00%
ROE 5.56 % 10.59 % 9.88 % 10.36 % 7.04 % -7.49 % 2.26 % 88.81%
  QoQ % -47.50% 7.19% -4.63% 47.16% 193.99% -431.42% -
  Horiz. % 246.02% 468.58% 437.17% 458.41% 311.50% -331.42% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 33.65 25.25 25.03 26.76 27.31 25.63 21.26 38.29%
  QoQ % 33.27% 0.88% -6.46% -2.01% 6.55% 20.56% -
  Horiz. % 158.28% 118.77% 117.73% 125.87% 128.46% 120.56% 100.00%
EPS 1.44 2.75 2.67 2.80 1.92 -2.43 0.81 50.11%
  QoQ % -47.64% 3.00% -4.64% 45.83% 179.01% -400.00% -
  Horiz. % 177.78% 339.51% 329.63% 345.68% 237.04% -300.00% 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 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 0.3500 -18.93%
  QoQ % 0.00% -3.70% 0.00% 0.00% -15.62% -8.57% -
  Horiz. % 74.29% 74.29% 77.14% 77.14% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 508,796
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 22.02 16.08 15.88 16.88 17.13 14.73 12.22 51.55%
  QoQ % 36.94% 1.26% -5.92% -1.46% 16.29% 20.54% -
  Horiz. % 180.20% 131.59% 129.95% 138.13% 140.18% 120.54% 100.00%
EPS 0.95 1.75 1.69 1.76 1.19 -1.38 0.46 66.86%
  QoQ % -45.71% 3.55% -3.98% 47.90% 186.23% -400.00% -
  Horiz. % 206.52% 380.43% 367.39% 382.61% 258.70% -300.00% 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 0.1702 0.1656 0.1713 0.1703 0.1694 0.1839 0.2011 -11.11%
  QoQ % 2.78% -3.33% 0.59% 0.53% -7.88% -8.55% -
  Horiz. % 84.63% 82.35% 85.18% 84.68% 84.24% 91.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 -
Price 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 0.3200 -
P/RPS 0.67 1.03 1.08 1.12 0.99 1.13 1.51 -43.66%
  QoQ % -34.95% -4.63% -3.57% 13.13% -12.39% -25.17% -
  Horiz. % 44.37% 68.21% 71.52% 74.17% 65.56% 74.83% 100.00%
P/EPS 15.56 9.45 10.12 10.73 14.20 -12.11 40.40 -49.01%
  QoQ % 64.66% -6.62% -5.68% -24.44% 217.26% -129.98% -
  Horiz. % 38.51% 23.39% 25.05% 26.56% 35.15% -29.98% 100.00%
EY 6.43 10.59 9.88 9.32 7.04 -8.26 2.48 95.94%
  QoQ % -39.28% 7.19% 6.01% 32.39% 185.23% -433.06% -
  Horiz. % 259.27% 427.02% 398.39% 375.81% 283.87% -333.06% 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 0.87 1.00 1.00 1.11 1.00 0.91 0.91 -3.12%
  QoQ % -13.00% 0.00% -9.91% 11.00% 9.89% 0.00% -
  Horiz. % 95.60% 109.89% 109.89% 121.98% 109.89% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 -
Price 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 0.2900 -
P/RPS 1.07 1.01 1.04 0.93 1.17 0.94 1.36 -15.58%
  QoQ % 5.94% -2.88% 11.83% -20.51% 24.47% -30.88% -
  Horiz. % 78.68% 74.26% 76.47% 68.38% 86.03% 69.12% 100.00%
P/EPS 24.89 9.26 9.74 8.94 16.83 -10.02 36.61 -23.85%
  QoQ % 168.79% -4.93% 8.95% -46.88% 267.96% -127.37% -
  Horiz. % 67.99% 25.29% 26.60% 24.42% 45.97% -27.37% 100.00%
EY 4.02 10.79 10.26 11.18 5.94 -9.98 2.73 31.42%
  QoQ % -62.74% 5.17% -8.23% 88.22% 159.52% -465.57% -
  Horiz. % 147.25% 395.24% 375.82% 409.52% 217.58% -365.57% 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 1.38 0.98 0.96 0.93 1.19 0.75 0.83 43.18%
  QoQ % 40.82% 2.08% 3.23% -21.85% 58.67% -9.64% -
  Horiz. % 166.27% 118.07% 115.66% 112.05% 143.37% 90.36% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS