Highlights

[OCR] QoQ Annualized Quarter Result on 2018-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 31-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Oct-2018
Profit Trend QoQ -     -15.95%    YoY -     -45.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Revenue 74,957 62,151 74,107 82,275 85,760 0 86,076 -11.18%
  QoQ % 20.60% -16.13% -9.93% -4.06% 0.00% 0.00% -
  Horiz. % 87.08% 72.21% 86.10% 95.58% 99.63% 0.00% 100.00%
PBT -5,545 8,822 10,084 7,426 8,108 0 10,120 -
  QoQ % -162.85% -12.51% 35.79% -8.41% 0.00% 0.00% -
  Horiz. % -54.79% 87.18% 99.65% 73.38% 80.12% 0.00% 100.00%
Tax -1,494 -1,828 -1,452 -162 -1,932 0 -1,452 2.47%
  QoQ % 18.28% -25.92% -796.30% 91.61% 0.00% 0.00% -
  Horiz. % 102.89% 125.92% 100.00% 11.16% 133.06% -0.00% 100.00%
NP -7,039 6,994 8,632 7,264 6,176 0 8,668 -
  QoQ % -200.64% -18.98% 18.83% 17.62% 0.00% 0.00% -
  Horiz. % -81.21% 80.69% 99.59% 83.81% 71.25% 0.00% 100.00%
NP to SH -7,004 2,316 2,755 2,194 634 0 4,248 -
  QoQ % -402.42% -15.95% 25.57% 246.14% 0.00% 0.00% -
  Horiz. % -164.88% 54.52% 64.87% 51.66% 14.92% 0.00% 100.00%
Tax Rate - % 20.72 % 14.40 % 2.18 % 23.83 % - % 14.35 % -
  QoQ % 0.00% 43.89% 560.55% -90.85% 0.00% 0.00% -
  Horiz. % 0.00% 144.39% 100.35% 15.19% 166.06% 0.00% 100.00%
Total Cost 81,996 55,157 65,475 75,010 79,584 0 77,408 5.06%
  QoQ % 48.66% -15.76% -12.71% -5.75% 0.00% 0.00% -
  Horiz. % 105.93% 71.26% 84.58% 96.90% 102.81% 0.00% 100.00%
Net Worth 93,568 102,338 102,338 96,507 95,102 98,800 90,789 2.62%
  QoQ % -8.57% 0.00% 6.04% 1.48% -3.74% 8.82% -
  Horiz. % 103.06% 112.72% 112.72% 106.30% 104.75% 108.82% 100.00%
Dividend
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 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
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Net Worth 93,568 102,338 102,338 96,507 95,102 98,800 90,789 2.62%
  QoQ % -8.57% 0.00% 6.04% 1.48% -3.74% 8.82% -
  Horiz. % 103.06% 112.72% 112.72% 106.30% 104.75% 108.82% 100.00%
NOSH 292,402 292,395 292,395 283,847 279,712 267,029 267,029 8.09%
  QoQ % 0.00% 0.00% 3.01% 1.48% 4.75% 0.00% -
  Horiz. % 109.50% 109.50% 109.50% 106.30% 104.75% 100.00% 100.00%
Ratio Analysis
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
NP Margin -9.39 % 11.25 % 11.65 % 8.83 % 7.20 % - % 10.07 % -
  QoQ % -183.47% -3.43% 31.94% 22.64% 0.00% 0.00% -
  Horiz. % -93.25% 111.72% 115.69% 87.69% 71.50% 0.00% 100.00%
ROE -7.49 % 2.26 % 2.69 % 2.27 % 0.67 % - % 4.68 % -
  QoQ % -431.42% -15.99% 18.50% 238.81% 0.00% 0.00% -
  Horiz. % -160.04% 48.29% 57.48% 48.50% 14.32% 0.00% 100.00%
Per Share
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 25.63 21.26 25.35 28.99 30.66 - 32.23 -17.83%
  QoQ % 20.56% -16.13% -12.56% -5.45% 0.00% 0.00% -
  Horiz. % 79.52% 65.96% 78.65% 89.95% 95.13% 0.00% 100.00%
EPS -2.43 0.81 0.96 0.78 0.22 0.00 1.60 -
  QoQ % -400.00% -15.62% 23.08% 254.55% 0.00% 0.00% -
  Horiz. % -151.88% 50.62% 60.00% 48.75% 13.75% 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 0.3200 0.3500 0.3500 0.3400 0.3400 0.3700 0.3400 -5.06%
  QoQ % -8.57% 0.00% 2.94% 0.00% -8.11% 8.82% -
  Horiz. % 94.12% 102.94% 102.94% 100.00% 100.00% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 322,391
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 23.25 19.28 22.99 25.52 26.60 - 26.70 -11.18%
  QoQ % 20.59% -16.14% -9.91% -4.06% 0.00% 0.00% -
  Horiz. % 87.08% 72.21% 86.10% 95.58% 99.63% 0.00% 100.00%
EPS -2.17 0.72 0.85 0.68 0.20 0.00 1.32 -
  QoQ % -401.39% -15.29% 25.00% 240.00% 0.00% 0.00% -
  Horiz. % -164.39% 54.55% 64.39% 51.52% 15.15% 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 0.2902 0.3174 0.3174 0.2994 0.2950 0.3065 0.2816 2.61%
  QoQ % -8.57% 0.00% 6.01% 1.49% -3.75% 8.84% -
  Horiz. % 103.05% 112.71% 112.71% 106.32% 104.76% 108.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 31/12/18 31/10/18 31/07/18 30/04/18 30/01/18 29/12/17 31/10/17 -
Price 0.2900 0.3200 0.4500 0.4050 0.5250 0.5550 0.5500 -
P/RPS 1.13 1.51 1.78 1.40 1.71 0.00 1.71 -29.88%
  QoQ % -25.17% -15.17% 27.14% -18.13% 0.00% 0.00% -
  Horiz. % 66.08% 88.30% 104.09% 81.87% 100.00% 0.00% 100.00%
P/EPS -12.11 40.40 47.75 52.38 231.62 0.00 34.57 -
  QoQ % -129.98% -15.39% -8.84% -77.39% 0.00% 0.00% -
  Horiz. % -35.03% 116.86% 138.13% 151.52% 670.00% 0.00% 100.00%
EY -8.26 2.48 2.09 1.91 0.43 0.00 2.89 -
  QoQ % -433.06% 18.66% 9.42% 344.19% 0.00% 0.00% -
  Horiz. % -285.81% 85.81% 72.32% 66.09% 14.88% 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 0.91 0.91 1.29 1.19 1.54 1.50 1.62 -38.99%
  QoQ % 0.00% -29.46% 8.40% -22.73% 2.67% -7.41% -
  Horiz. % 56.17% 56.17% 79.63% 73.46% 95.06% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 28/02/19 31/12/18 28/09/18 27/06/18 28/03/18 - 13/12/17 -
Price 0.2400 0.2900 0.3250 0.3550 0.5000 0.0000 0.5250 -
P/RPS 0.94 1.36 1.28 1.22 1.63 0.00 1.63 -37.60%
  QoQ % -30.88% 6.25% 4.92% -25.15% 0.00% 0.00% -
  Horiz. % 57.67% 83.44% 78.53% 74.85% 100.00% 0.00% 100.00%
P/EPS -10.02 36.61 34.49 45.92 220.59 0.00 33.00 -
  QoQ % -127.37% 6.15% -24.89% -79.18% 0.00% 0.00% -
  Horiz. % -30.36% 110.94% 104.52% 139.15% 668.45% 0.00% 100.00%
EY -9.98 2.73 2.90 2.18 0.45 0.00 3.03 -
  QoQ % -465.57% -5.86% 33.03% 384.44% 0.00% 0.00% -
  Horiz. % -329.37% 90.10% 95.71% 71.95% 14.85% 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 0.75 0.83 0.93 1.04 1.47 0.00 1.54 -46.01%
  QoQ % -9.64% -10.75% -10.58% -29.25% 0.00% 0.00% -
  Horiz. % 48.70% 53.90% 60.39% 67.53% 95.45% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers