Highlights

[OCR] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -402.42%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 80,792 85,870 87,172 74,957 62,151 0 74,107 7.68%
  QoQ % -5.91% -1.49% 16.30% 20.60% 0.00% 0.00% -
  Horiz. % 109.02% 115.87% 117.63% 101.15% 83.87% 0.00% 100.00%
PBT 10,342 10,010 7,480 -5,545 8,822 0 10,084 2.19%
  QoQ % 3.32% 33.82% 234.90% -162.85% 0.00% 0.00% -
  Horiz. % 102.56% 99.26% 74.17% -54.99% 87.49% 0.00% 100.00%
Tax -1,909 -1,138 -1,404 -1,494 -1,828 0 -1,452 26.44%
  QoQ % -67.78% 18.95% 6.02% 18.28% 0.00% 0.00% -
  Horiz. % 131.50% 78.37% 96.69% 102.89% 125.92% -0.00% 100.00%
NP 8,433 8,872 6,076 -7,039 6,994 0 8,632 -1.98%
  QoQ % -4.94% 46.02% 186.32% -200.64% 0.00% 0.00% -
  Horiz. % 97.69% 102.78% 70.39% -81.54% 81.02% 0.00% 100.00%
NP to SH 8,614 8,970 6,068 -7,004 2,316 0 2,755 165.54%
  QoQ % -3.96% 47.82% 186.64% -402.42% 0.00% 0.00% -
  Horiz. % 312.62% 325.51% 220.20% -254.17% 84.05% 0.00% 100.00%
Tax Rate 18.46 % 11.37 % 18.77 % - % 20.72 % - % 14.40 % 23.72%
  QoQ % 62.36% -39.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.19% 78.96% 130.35% 0.00% 143.89% 0.00% 100.00%
Total Cost 72,358 76,998 81,096 81,996 55,157 0 65,475 8.94%
  QoQ % -6.03% -5.05% -1.10% 48.66% 0.00% 0.00% -
  Horiz. % 110.51% 117.60% 123.86% 125.23% 84.24% 0.00% 100.00%
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 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
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
NOSH 322,815 320,830 319,233 292,402 292,395 292,395 292,395 8.85%
  QoQ % 0.62% 0.50% 9.18% 0.00% 0.00% 0.00% -
  Horiz. % 110.40% 109.72% 109.18% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 10.44 % 10.33 % 6.97 % -9.39 % 11.25 % - % 11.65 % -8.97%
  QoQ % 1.06% 48.21% 174.23% -183.47% 0.00% 0.00% -
  Horiz. % 89.61% 88.67% 59.83% -80.60% 96.57% 0.00% 100.00%
ROE 9.88 % 10.36 % 7.04 % -7.49 % 2.26 % - % 2.69 % 204.86%
  QoQ % -4.63% 47.16% 193.99% -431.42% 0.00% 0.00% -
  Horiz. % 367.29% 385.13% 261.71% -278.44% 84.01% 0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 25.03 26.76 27.31 25.63 21.26 - 25.35 -1.08%
  QoQ % -6.46% -2.01% 6.55% 20.56% 0.00% 0.00% -
  Horiz. % 98.74% 105.56% 107.73% 101.10% 83.87% 0.00% 100.00%
EPS 2.67 2.80 1.92 -2.43 0.81 0.00 0.96 140.23%
  QoQ % -4.64% 45.83% 179.01% -400.00% 0.00% 0.00% -
  Horiz. % 278.13% 291.67% 200.00% -253.13% 84.38% 0.00% 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 0.2700 0.2700 0.2700 0.3200 0.3500 - 0.3500 -19.94%
  QoQ % 0.00% 0.00% -15.62% -8.57% 0.00% 0.00% -
  Horiz. % 77.14% 77.14% 77.14% 91.43% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,283
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 23.54 25.01 25.39 21.84 18.10 - 21.59 7.69%
  QoQ % -5.88% -1.50% 16.25% 20.66% 0.00% 0.00% -
  Horiz. % 109.03% 115.84% 117.60% 101.16% 83.84% 0.00% 100.00%
EPS 2.51 2.61 1.77 -2.04 0.67 0.00 0.80 166.36%
  QoQ % -3.83% 47.46% 186.76% -404.48% 0.00% 0.00% -
  Horiz. % 313.75% 326.25% 221.25% -255.00% 83.75% 0.00% 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 0.2539 0.2523 0.2511 0.2726 0.2981 - 0.2981 -12.85%
  QoQ % 0.63% 0.48% -7.89% -8.55% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.23% 91.45% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.2700 0.3000 0.2700 0.2900 0.3200 0.3250 0.4500 -
P/RPS 1.08 1.12 0.99 1.13 1.51 0.00 1.78 -34.83%
  QoQ % -3.57% 13.13% -12.39% -25.17% 0.00% 0.00% -
  Horiz. % 60.67% 62.92% 55.62% 63.48% 84.83% 0.00% 100.00%
P/EPS 10.12 10.73 14.20 -12.11 40.40 0.00 47.75 -73.53%
  QoQ % -5.68% -24.44% 217.26% -129.98% 0.00% 0.00% -
  Horiz. % 21.19% 22.47% 29.74% -25.36% 84.61% 0.00% 100.00%
EY 9.88 9.32 7.04 -8.26 2.48 0.00 2.09 278.45%
  QoQ % 6.01% 32.39% 185.23% -433.06% 0.00% 0.00% -
  Horiz. % 472.73% 445.93% 336.84% -395.22% 118.66% 0.00% 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 1.00 1.11 1.00 0.91 0.91 0.00 1.29 -19.60%
  QoQ % -9.91% 11.00% 9.89% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 86.05% 77.52% 70.54% 70.54% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.2600 0.2500 0.3200 0.2400 0.2900 0.0000 0.3250 -
P/RPS 1.04 0.93 1.17 0.94 1.36 0.00 1.28 -16.30%
  QoQ % 11.83% -20.51% 24.47% -30.88% 0.00% 0.00% -
  Horiz. % 81.25% 72.66% 91.41% 73.44% 106.25% 0.00% 100.00%
P/EPS 9.74 8.94 16.83 -10.02 36.61 0.00 34.49 -66.15%
  QoQ % 8.95% -46.88% 267.96% -127.37% 0.00% 0.00% -
  Horiz. % 28.24% 25.92% 48.80% -29.05% 106.15% 0.00% 100.00%
EY 10.26 11.18 5.94 -9.98 2.73 0.00 2.90 195.24%
  QoQ % -8.23% 88.22% 159.52% -465.57% 0.00% 0.00% -
  Horiz. % 353.79% 385.52% 204.83% -344.14% 94.14% 0.00% 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 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.76%
  QoQ % 3.23% -21.85% 58.67% -9.64% 0.00% 0.00% -
  Horiz. % 103.23% 100.00% 127.96% 80.65% 89.25% 0.00% 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