Highlights

[OCR] QoQ Annualized Quarter Result on 2016-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 14-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     128.16%    YoY -     -31.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 88,773 85,550 81,454 47,824 38,452 38,216 40,134 69.85%
  QoQ % 3.77% 5.03% 70.32% 24.37% 0.62% -4.78% -
  Horiz. % 221.19% 213.16% 202.96% 119.16% 95.81% 95.22% 100.00%
PBT 6,631 6,462 4,708 1,340 -4,021 -1,025 1,460 174.51%
  QoQ % 2.60% 37.27% 251.34% 133.33% -292.17% -170.23% -
  Horiz. % 454.18% 442.65% 322.47% 91.78% -275.41% -70.23% 100.00%
Tax -3,927 -3,352 -2,166 -264 -63 -126 -332 419.92%
  QoQ % -17.15% -54.76% -720.45% -319.05% 50.26% 61.85% -
  Horiz. % 1,182.83% 1,009.64% 652.41% 79.52% 18.98% 38.15% 100.00%
NP 2,704 3,110 2,542 1,076 -4,084 -1,152 1,128 79.21%
  QoQ % -13.07% 22.37% 136.25% 126.35% -254.51% -202.13% -
  Horiz. % 239.72% 275.77% 225.35% 95.39% -362.06% -102.13% 100.00%
NP to SH 3,728 3,133 2,554 1,152 -4,091 -976 1,192 114.01%
  QoQ % 18.98% 22.68% 121.70% 128.16% -319.16% -181.88% -
  Horiz. % 312.75% 262.86% 214.26% 96.64% -343.20% -81.88% 100.00%
Tax Rate 59.22 % 51.87 % 46.01 % 19.70 % - % - % 22.74 % 89.40%
  QoQ % 14.17% 12.74% 133.55% 0.00% 0.00% 0.00% -
  Horiz. % 260.42% 228.10% 202.33% 86.63% 0.00% 0.00% 100.00%
Total Cost 86,069 82,440 78,912 46,748 42,536 39,368 39,006 69.57%
  QoQ % 4.40% 4.47% 68.80% 9.90% 8.05% 0.93% -
  Horiz. % 220.66% 211.35% 202.31% 119.85% 109.05% 100.93% 100.00%
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.45%
  QoQ % -1.97% -0.42% 2.00% 13.81% 69.58% 1.76% -
  Horiz. % 195.56% 199.50% 200.34% 196.40% 172.57% 101.76% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.45%
  QoQ % -1.97% -0.42% 2.00% 13.81% 69.58% 1.76% -
  Horiz. % 195.56% 199.50% 200.34% 196.40% 172.57% 101.76% 100.00%
NOSH 238,974 237,373 238,366 240,000 210,876 209,142 205,517 10.59%
  QoQ % 0.67% -0.42% -0.68% 13.81% 0.83% 1.76% -
  Horiz. % 116.28% 115.50% 115.98% 116.78% 102.61% 101.76% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.05 % 3.64 % 3.12 % 2.25 % -10.62 % -3.01 % 2.81 % 5.62%
  QoQ % -16.21% 16.67% 38.67% 121.19% -252.82% -207.12% -
  Horiz. % 108.54% 129.54% 111.03% 80.07% -377.94% -107.12% 100.00%
ROE 4.22 % 3.47 % 2.82 % 1.30 % -5.24 % -2.12 % 2.64 % 36.75%
  QoQ % 21.61% 23.05% 116.92% 124.81% -147.17% -180.30% -
  Horiz. % 159.85% 131.44% 106.82% 49.24% -198.48% -80.30% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 37.15 36.04 34.17 19.93 18.23 18.27 19.53 53.58%
  QoQ % 3.08% 5.47% 71.45% 9.33% -0.22% -6.45% -
  Horiz. % 190.22% 184.54% 174.96% 102.05% 93.34% 93.55% 100.00%
EPS 1.56 1.32 1.08 0.48 -1.94 -0.47 0.58 93.52%
  QoQ % 18.18% 22.22% 125.00% 124.74% -312.77% -181.03% -
  Horiz. % 268.97% 227.59% 186.21% 82.76% -334.48% -81.03% 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 0.3700 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 41.47%
  QoQ % -2.63% 0.00% 2.70% 0.00% 68.18% 0.00% -
  Horiz. % 168.18% 172.73% 172.73% 168.18% 168.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 21.45 20.67 19.68 11.56 9.29 9.23 9.70 69.82%
  QoQ % 3.77% 5.03% 70.24% 24.43% 0.65% -4.85% -
  Horiz. % 221.13% 213.09% 202.89% 119.18% 95.77% 95.15% 100.00%
EPS 0.90 0.76 0.62 0.28 -0.99 -0.24 0.29 112.91%
  QoQ % 18.42% 22.58% 121.43% 128.28% -312.50% -182.76% -
  Horiz. % 310.34% 262.07% 213.79% 96.55% -341.38% -82.76% 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 0.2136 0.2180 0.2189 0.2146 0.1885 0.1112 0.1092 56.47%
  QoQ % -2.02% -0.41% 2.00% 13.85% 69.51% 1.83% -
  Horiz. % 195.60% 199.63% 200.46% 196.52% 172.62% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 -
P/RPS 1.53 1.72 1.45 1.93 2.22 2.71 2.43 -26.56%
  QoQ % -11.05% 18.62% -24.87% -13.06% -18.08% 11.52% -
  Horiz. % 62.96% 70.78% 59.67% 79.42% 91.36% 111.52% 100.00%
P/EPS 36.54 46.97 46.20 80.21 -20.88 -106.07 81.90 -41.64%
  QoQ % -22.21% 1.67% -42.40% 484.15% 80.31% -229.51% -
  Horiz. % 44.62% 57.35% 56.41% 97.94% -25.49% -129.51% 100.00%
EY 2.74 2.13 2.16 1.25 -4.79 -0.94 1.22 71.58%
  QoQ % 28.64% -1.39% 72.80% 126.10% -409.57% -177.05% -
  Horiz. % 224.59% 174.59% 177.05% 102.46% -392.62% -77.05% 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 1.63 1.30 1.04 1.09 2.25 2.16 -20.21%
  QoQ % -5.52% 25.38% 25.00% -4.59% -51.56% 4.17% -
  Horiz. % 71.30% 75.46% 60.19% 48.15% 50.46% 104.17% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 -
Price 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 -
P/RPS 1.53 1.78 1.90 2.01 2.03 2.49 2.56 -29.07%
  QoQ % -14.04% -6.32% -5.47% -0.99% -18.47% -2.73% -
  Horiz. % 59.77% 69.53% 74.22% 78.52% 79.30% 97.27% 100.00%
P/EPS 36.54 48.48 60.66 83.33 -19.07 -97.50 86.21 -43.60%
  QoQ % -24.63% -20.08% -27.21% 536.97% 80.44% -213.10% -
  Horiz. % 42.38% 56.23% 70.36% 96.66% -22.12% -113.10% 100.00%
EY 2.74 2.06 1.65 1.20 -5.24 -1.03 1.16 77.46%
  QoQ % 33.01% 24.85% 37.50% 122.90% -408.74% -188.79% -
  Horiz. % 236.21% 177.59% 142.24% 103.45% -451.72% -88.79% 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 1.68 1.71 1.08 1.00 2.07 2.27 -22.81%
  QoQ % -8.33% -1.75% 58.33% 8.00% -51.69% -8.81% -
  Horiz. % 67.84% 74.01% 75.33% 47.58% 44.05% 91.19% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers