Highlights

[OCR] QoQ Annualized Quarter Result on 2017-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 22-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     121.70%    YoY -     114.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 86,076 88,773 85,550 81,454 47,824 38,452 38,216 71.57%
  QoQ % -3.04% 3.77% 5.03% 70.32% 24.37% 0.62% -
  Horiz. % 225.24% 232.29% 223.86% 213.14% 125.14% 100.62% 100.00%
PBT 10,120 6,631 6,462 4,708 1,340 -4,021 -1,025 -
  QoQ % 52.62% 2.60% 37.27% 251.34% 133.33% -292.17% -
  Horiz. % -987.00% -646.72% -630.30% -459.17% -130.69% 392.17% 100.00%
Tax -1,452 -3,927 -3,352 -2,166 -264 -63 -126 406.14%
  QoQ % 63.03% -17.15% -54.76% -720.45% -319.05% 50.26% -
  Horiz. % 1,146.31% 3,100.26% 2,646.31% 1,710.00% 208.42% 49.74% 100.00%
NP 8,668 2,704 3,110 2,542 1,076 -4,084 -1,152 -
  QoQ % 220.56% -13.07% 22.37% 136.25% 126.35% -254.51% -
  Horiz. % -752.43% -234.72% -270.02% -220.66% -93.40% 354.51% 100.00%
NP to SH 4,248 3,728 3,133 2,554 1,152 -4,091 -976 -
  QoQ % 13.95% 18.98% 22.68% 121.70% 128.16% -319.16% -
  Horiz. % -435.25% -381.97% -321.04% -261.68% -118.03% 419.16% 100.00%
Tax Rate 14.35 % 59.22 % 51.87 % 46.01 % 19.70 % - % - % -
  QoQ % -75.77% 14.17% 12.74% 133.55% 0.00% 0.00% -
  Horiz. % 72.84% 300.61% 263.30% 233.55% 100.00% - -
Total Cost 77,408 86,069 82,440 78,912 46,748 42,536 39,368 56.76%
  QoQ % -10.06% 4.40% 4.47% 68.80% 9.90% 8.05% -
  Horiz. % 196.63% 218.63% 209.41% 200.45% 118.75% 108.05% 100.00%
Net Worth 90,789 88,420 90,202 90,579 88,800 78,024 46,011 57.12%
  QoQ % 2.68% -1.97% -0.42% 2.00% 13.81% 69.58% -
  Horiz. % 197.32% 192.17% 196.04% 196.86% 193.00% 169.58% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 90,789 88,420 90,202 90,579 88,800 78,024 46,011 57.12%
  QoQ % 2.68% -1.97% -0.42% 2.00% 13.81% 69.58% -
  Horiz. % 197.32% 192.17% 196.04% 196.86% 193.00% 169.58% 100.00%
NOSH 267,029 238,974 237,373 238,366 240,000 210,876 209,142 17.64%
  QoQ % 11.74% 0.67% -0.42% -0.68% 13.81% 0.83% -
  Horiz. % 127.68% 114.26% 113.50% 113.97% 114.75% 100.83% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 10.07 % 3.05 % 3.64 % 3.12 % 2.25 % -10.62 % -3.01 % -
  QoQ % 230.16% -16.21% 16.67% 38.67% 121.19% -252.82% -
  Horiz. % -334.55% -101.33% -120.93% -103.65% -74.75% 352.82% 100.00%
ROE 4.68 % 4.22 % 3.47 % 2.82 % 1.30 % -5.24 % -2.12 % -
  QoQ % 10.90% 21.61% 23.05% 116.92% 124.81% -147.17% -
  Horiz. % -220.75% -199.06% -163.68% -133.02% -61.32% 247.17% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 32.23 37.15 36.04 34.17 19.93 18.23 18.27 45.85%
  QoQ % -13.24% 3.08% 5.47% 71.45% 9.33% -0.22% -
  Horiz. % 176.41% 203.34% 197.26% 187.03% 109.09% 99.78% 100.00%
EPS 1.60 1.56 1.32 1.08 0.48 -1.94 -0.47 -
  QoQ % 2.56% 18.18% 22.22% 125.00% 124.74% -312.77% -
  Horiz. % -340.43% -331.91% -280.85% -229.79% -102.13% 412.77% 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 0.3400 0.3700 0.3800 0.3800 0.3700 0.3700 0.2200 33.57%
  QoQ % -8.11% -2.63% 0.00% 2.70% 0.00% 68.18% -
  Horiz. % 154.55% 168.18% 172.73% 172.73% 168.18% 168.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 345,283
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 24.93 25.71 24.78 23.59 13.85 11.14 11.07 71.56%
  QoQ % -3.03% 3.75% 5.04% 70.32% 24.33% 0.63% -
  Horiz. % 225.20% 232.25% 223.85% 213.10% 125.11% 100.63% 100.00%
EPS 1.23 1.08 0.91 0.74 0.33 -1.18 -0.28 -
  QoQ % 13.89% 18.68% 22.97% 124.24% 127.97% -321.43% -
  Horiz. % -439.29% -385.71% -325.00% -264.29% -117.86% 421.43% 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 0.2629 0.2561 0.2612 0.2623 0.2572 0.2260 0.1333 57.07%
  QoQ % 2.66% -1.95% -0.42% 1.98% 13.81% 69.54% -
  Horiz. % 197.22% 192.12% 195.95% 196.77% 192.95% 169.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.5500 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 -
P/RPS 1.71 1.53 1.72 1.45 1.93 2.22 2.71 -26.37%
  QoQ % 11.76% -11.05% 18.62% -24.87% -13.06% -18.08% -
  Horiz. % 63.10% 56.46% 63.47% 53.51% 71.22% 81.92% 100.00%
P/EPS 34.57 36.54 46.97 46.20 80.21 -20.88 -106.07 -
  QoQ % -5.39% -22.21% 1.67% -42.40% 484.15% 80.31% -
  Horiz. % -32.59% -34.45% -44.28% -43.56% -75.62% 19.69% 100.00%
EY 2.89 2.74 2.13 2.16 1.25 -4.79 -0.94 -
  QoQ % 5.47% 28.64% -1.39% 72.80% 126.10% -409.57% -
  Horiz. % -307.45% -291.49% -226.60% -229.79% -132.98% 509.57% 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 1.62 1.54 1.63 1.30 1.04 1.09 2.25 -19.62%
  QoQ % 5.19% -5.52% 25.38% 25.00% -4.59% -51.56% -
  Horiz. % 72.00% 68.44% 72.44% 57.78% 46.22% 48.44% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 -
Price 0.5250 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 -
P/RPS 1.63 1.53 1.78 1.90 2.01 2.03 2.49 -24.55%
  QoQ % 6.54% -14.04% -6.32% -5.47% -0.99% -18.47% -
  Horiz. % 65.46% 61.45% 71.49% 76.31% 80.72% 81.53% 100.00%
P/EPS 33.00 36.54 48.48 60.66 83.33 -19.07 -97.50 -
  QoQ % -9.69% -24.63% -20.08% -27.21% 536.97% 80.44% -
  Horiz. % -33.85% -37.48% -49.72% -62.22% -85.47% 19.56% 100.00%
EY 3.03 2.74 2.06 1.65 1.20 -5.24 -1.03 -
  QoQ % 10.58% 33.01% 24.85% 37.50% 122.90% -408.74% -
  Horiz. % -294.17% -266.02% -200.00% -160.19% -116.50% 508.74% 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 1.54 1.54 1.68 1.71 1.08 1.00 2.07 -17.85%
  QoQ % 0.00% -8.33% -1.75% 58.33% 8.00% -51.69% -
  Horiz. % 74.40% 74.40% 81.16% 82.61% 52.17% 48.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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