Highlights

[OCR] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -3.96%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 63,870 112,056 81,830 80,792 85,870 87,172 74,957 -10.13%
  QoQ % -43.00% 36.94% 1.28% -5.91% -1.49% 16.30% -
  Horiz. % 85.21% 149.49% 109.17% 107.78% 114.56% 116.30% 100.00%
PBT -416 7,244 10,635 10,342 10,010 7,480 -5,545 -82.24%
  QoQ % -105.74% -31.89% 2.83% 3.32% 33.82% 234.90% -
  Horiz. % 7.50% -130.64% -191.79% -186.52% -180.52% -134.90% 100.00%
Tax -588 -2,288 -1,597 -1,909 -1,138 -1,404 -1,494 -46.33%
  QoQ % 74.30% -43.27% 16.36% -67.78% 18.95% 6.02% -
  Horiz. % 39.36% 153.15% 106.89% 127.80% 76.17% 93.98% 100.00%
NP -1,004 4,956 9,038 8,433 8,872 6,076 -7,039 -72.73%
  QoQ % -120.26% -45.16% 7.17% -4.94% 46.02% 186.32% -
  Horiz. % 14.26% -70.41% -128.40% -119.81% -126.04% -86.32% 100.00%
NP to SH -1,038 4,816 8,921 8,614 8,970 6,068 -7,004 -72.03%
  QoQ % -121.55% -46.02% 3.56% -3.96% 47.82% 186.64% -
  Horiz. % 14.82% -68.76% -127.37% -123.00% -128.07% -86.64% 100.00%
Tax Rate - % 31.58 % 15.02 % 18.46 % 11.37 % 18.77 % - % -
  QoQ % 0.00% 110.25% -18.63% 62.36% -39.42% 0.00% -
  Horiz. % 0.00% 168.25% 80.02% 98.35% 60.58% 100.00% -
Total Cost 64,874 107,100 72,792 72,358 76,998 81,096 81,996 -14.47%
  QoQ % -39.43% 47.13% 0.60% -6.03% -5.05% -1.10% -
  Horiz. % 79.12% 130.62% 88.78% 88.25% 93.90% 98.90% 100.00%
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
NOSH 338,364 333,003 324,102 322,815 320,830 319,233 292,402 10.23%
  QoQ % 1.61% 2.75% 0.40% 0.62% 0.50% 9.18% -
  Horiz. % 115.72% 113.89% 110.84% 110.40% 109.72% 109.18% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.57 % 4.42 % 11.04 % 10.44 % 10.33 % 6.97 % -9.39 % -69.68%
  QoQ % -135.52% -59.96% 5.75% 1.06% 48.21% 174.23% -
  Horiz. % 16.72% -47.07% -117.57% -111.18% -110.01% -74.23% 100.00%
ROE -1.28 % 5.56 % 10.59 % 9.88 % 10.36 % 7.04 % -7.49 % -69.24%
  QoQ % -123.02% -47.50% 7.19% -4.63% 47.16% 193.99% -
  Horiz. % 17.09% -74.23% -141.39% -131.91% -138.32% -93.99% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.88 33.65 25.25 25.03 26.76 27.31 25.63 -18.45%
  QoQ % -43.89% 33.27% 0.88% -6.46% -2.01% 6.55% -
  Horiz. % 73.66% 131.29% 98.52% 97.66% 104.41% 106.55% 100.00%
EPS -0.30 1.44 2.75 2.67 2.80 1.92 -2.43 -75.24%
  QoQ % -120.83% -47.64% 3.00% -4.64% 45.83% 179.01% -
  Horiz. % 12.35% -59.26% -113.17% -109.88% -115.23% -79.01% 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 0.2400 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 -17.47%
  QoQ % -7.69% 0.00% -3.70% 0.00% 0.00% -15.62% -
  Horiz. % 75.00% 81.25% 81.25% 84.38% 84.38% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 418,382
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.27 26.78 19.56 19.31 20.52 20.84 17.92 -10.13%
  QoQ % -42.98% 36.91% 1.29% -5.90% -1.54% 16.29% -
  Horiz. % 85.21% 149.44% 109.15% 107.76% 114.51% 116.29% 100.00%
EPS -0.25 1.15 2.13 2.06 2.14 1.45 -1.67 -71.84%
  QoQ % -121.74% -46.01% 3.40% -3.74% 47.59% 186.83% -
  Horiz. % 14.97% -68.86% -127.54% -123.35% -128.14% -86.83% 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 0.1941 0.2069 0.2014 0.2083 0.2070 0.2060 0.2236 -9.01%
  QoQ % -6.19% 2.73% -3.31% 0.63% 0.49% -7.87% -
  Horiz. % 86.81% 92.53% 90.07% 93.16% 92.58% 92.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3750 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 -
P/RPS 1.99 0.67 1.03 1.08 1.12 0.99 1.13 45.88%
  QoQ % 197.01% -34.95% -4.63% -3.57% 13.13% -12.39% -
  Horiz. % 176.11% 59.29% 91.15% 95.58% 99.12% 87.61% 100.00%
P/EPS -122.24 15.56 9.45 10.12 10.73 14.20 -12.11 367.73%
  QoQ % -885.60% 64.66% -6.62% -5.68% -24.44% 217.26% -
  Horiz. % 1,009.41% -128.49% -78.03% -83.57% -88.60% -117.26% 100.00%
EY -0.82 6.43 10.59 9.88 9.32 7.04 -8.26 -78.59%
  QoQ % -112.75% -39.28% 7.19% 6.01% 32.39% 185.23% -
  Horiz. % 9.93% -77.85% -128.21% -119.61% -112.83% -85.23% 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 1.56 0.87 1.00 1.00 1.11 1.00 0.91 43.28%
  QoQ % 79.31% -13.00% 0.00% -9.91% 11.00% 9.89% -
  Horiz. % 171.43% 95.60% 109.89% 109.89% 121.98% 109.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.2750 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 -
P/RPS 1.46 1.07 1.01 1.04 0.93 1.17 0.94 34.15%
  QoQ % 36.45% 5.94% -2.88% 11.83% -20.51% 24.47% -
  Horiz. % 155.32% 113.83% 107.45% 110.64% 98.94% 124.47% 100.00%
P/EPS -89.64 24.89 9.26 9.74 8.94 16.83 -10.02 331.52%
  QoQ % -460.14% 168.79% -4.93% 8.95% -46.88% 267.96% -
  Horiz. % 894.61% -248.40% -92.42% -97.21% -89.22% -167.96% 100.00%
EY -1.12 4.02 10.79 10.26 11.18 5.94 -9.98 -76.76%
  QoQ % -127.86% -62.74% 5.17% -8.23% 88.22% 159.52% -
  Horiz. % 11.22% -40.28% -108.12% -102.81% -112.02% -59.52% 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 1.15 1.38 0.98 0.96 0.93 1.19 0.75 33.01%
  QoQ % -16.67% 40.82% 2.08% 3.23% -21.85% 58.67% -
  Horiz. % 153.33% 184.00% 130.67% 128.00% 124.00% 158.67% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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