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 - 330,721
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 26.03 26.84 25.87 24.63 14.46 11.63 11.56 71.54%
  QoQ % -3.02% 3.75% 5.03% 70.33% 24.33% 0.61% -
  Horiz. % 225.17% 232.18% 223.79% 213.06% 125.09% 100.61% 100.00%
EPS 1.28 1.13 0.95 0.77 0.35 -1.24 -0.30 -
  QoQ % 13.27% 18.95% 23.38% 120.00% 128.23% -313.33% -
  Horiz. % -426.67% -376.67% -316.67% -256.67% -116.67% 413.33% 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 0.2745 0.2674 0.2727 0.2739 0.2685 0.2359 0.1391 57.13%
  QoQ % 2.66% -1.94% -0.44% 2.01% 13.82% 69.59% -
  Horiz. % 197.34% 192.24% 196.05% 196.91% 193.03% 169.59% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers