Highlights

[OCR] QoQ Cumulative Quarter Result on 2015-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     -159.08%    YoY -     -5.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 20,067 10,542 36,763 30,412 18,516 10,905 37,562 -34.08%
  QoQ % 90.35% -71.32% 20.88% 64.25% 69.79% -70.97% -
  Horiz. % 53.42% 28.07% 97.87% 80.96% 49.29% 29.03% 100.00%
PBT 730 558 -7,960 -3,005 -1,102 -366 -5,735 -
  QoQ % 30.82% 107.01% -164.89% -172.69% -201.09% 93.62% -
  Horiz. % -12.73% -9.73% 138.80% 52.40% 19.22% 6.38% 100.00%
Tax -166 -135 -32 -104 -98 -47 -212 -15.01%
  QoQ % -22.96% -321.88% 69.23% -6.12% -108.51% 77.83% -
  Horiz. % 78.30% 63.68% 15.09% 49.06% 46.23% 22.17% 100.00%
NP 564 423 -7,992 -3,109 -1,200 -413 -5,947 -
  QoQ % 33.33% 105.29% -157.06% -159.08% -190.56% 93.06% -
  Horiz. % -9.48% -7.11% 134.39% 52.28% 20.18% 6.94% 100.00%
NP to SH 596 423 -7,991 -3,109 -1,200 -413 -5,947 -
  QoQ % 40.90% 105.29% -157.03% -159.08% -190.56% 93.06% -
  Horiz. % -10.02% -7.11% 134.37% 52.28% 20.18% 6.94% 100.00%
Tax Rate 22.74 % 24.19 % - % - % - % - % - % -
  QoQ % -5.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.01% 100.00% - - - - -
Total Cost 19,503 10,119 44,755 33,521 19,716 11,318 43,509 -41.34%
  QoQ % 92.74% -77.39% 33.51% 70.02% 74.20% -73.99% -
  Horiz. % 44.83% 23.26% 102.86% 77.04% 45.31% 26.01% 100.00%
Net Worth 45,213 48,342 45,662 48,403 47,647 39,647 37,858 12.53%
  QoQ % -6.47% 5.87% -5.66% 1.59% 20.18% 4.73% -
  Horiz. % 119.43% 127.69% 120.61% 127.85% 125.85% 104.73% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 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
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 45,213 48,342 45,662 48,403 47,647 39,647 37,858 12.53%
  QoQ % -6.47% 5.87% -5.66% 1.59% 20.18% 4.73% -
  Horiz. % 119.43% 127.69% 120.61% 127.85% 125.85% 104.73% 100.00%
NOSH 205,517 201,428 190,261 186,167 176,470 165,200 157,745 19.23%
  QoQ % 2.03% 5.87% 2.20% 5.50% 6.82% 4.73% -
  Horiz. % 130.28% 127.69% 120.61% 118.02% 111.87% 104.73% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 2.81 % 4.01 % -21.74 % -10.22 % -6.48 % -3.79 % -15.83 % -
  QoQ % -29.93% 118.45% -112.72% -57.72% -70.98% 76.06% -
  Horiz. % -17.75% -25.33% 137.33% 64.56% 40.93% 23.94% 100.00%
ROE 1.32 % 0.88 % -17.50 % -6.42 % -2.52 % -1.04 % -15.71 % -
  QoQ % 50.00% 105.03% -172.59% -154.76% -142.31% 93.38% -
  Horiz. % -8.40% -5.60% 111.39% 40.87% 16.04% 6.62% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 9.76 5.23 19.32 16.34 10.49 6.60 23.81 -44.73%
  QoQ % 86.62% -72.93% 18.24% 55.77% 58.94% -72.28% -
  Horiz. % 40.99% 21.97% 81.14% 68.63% 44.06% 27.72% 100.00%
EPS 0.29 0.21 -4.20 -1.67 -0.68 -0.25 -3.77 -
  QoQ % 38.10% 105.00% -151.50% -145.59% -172.00% 93.37% -
  Horiz. % -7.69% -5.57% 111.41% 44.30% 18.04% 6.63% 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 0.2200 0.2400 0.2400 0.2600 0.2700 0.2400 0.2400 -5.62%
  QoQ % -8.33% 0.00% -7.69% -3.70% 12.50% 0.00% -
  Horiz. % 91.67% 100.00% 100.00% 108.33% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 6.05 3.18 11.09 9.17 5.59 3.29 11.33 -34.11%
  QoQ % 90.25% -71.33% 20.94% 64.04% 69.91% -70.96% -
  Horiz. % 53.40% 28.07% 97.88% 80.94% 49.34% 29.04% 100.00%
EPS 0.18 0.13 -2.41 -0.94 -0.36 -0.12 -1.79 -
  QoQ % 38.46% 105.39% -156.38% -161.11% -200.00% 93.30% -
  Horiz. % -10.06% -7.26% 134.64% 52.51% 20.11% 6.70% 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 0.1364 0.1458 0.1377 0.1460 0.1437 0.1196 0.1142 12.54%
  QoQ % -6.45% 5.88% -5.68% 1.60% 20.15% 4.73% -
  Horiz. % 119.44% 127.67% 120.58% 127.85% 125.83% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.4750 0.4800 0.5600 0.5050 0.6000 0.6200 0.2550 -
P/RPS 4.86 9.17 2.90 3.09 5.72 9.39 1.07 173.51%
  QoQ % -47.00% 216.21% -6.15% -45.98% -39.08% 777.57% -
  Horiz. % 454.21% 857.01% 271.03% 288.79% 534.58% 877.57% 100.00%
P/EPS 163.79 228.57 -13.33 -30.24 -88.24 -248.00 -6.76 -
  QoQ % -28.34% 1,814.70% 55.92% 65.73% 64.42% -3,568.64% -
  Horiz. % -2,422.93% -3,381.21% 197.19% 447.34% 1,305.33% 3,668.64% 100.00%
EY 0.61 0.44 -7.50 -3.31 -1.13 -0.40 -14.78 -
  QoQ % 38.64% 105.87% -126.59% -192.92% -182.50% 97.29% -
  Horiz. % -4.13% -2.98% 50.74% 22.40% 7.65% 2.71% 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 2.16 2.00 2.33 1.94 2.22 2.58 1.06 60.52%
  QoQ % 8.00% -14.16% 20.10% -12.61% -13.95% 143.40% -
  Horiz. % 203.77% 188.68% 219.81% 183.02% 209.43% 243.40% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 24/03/16 17/12/15 28/09/15 26/06/15 27/03/15 16/12/14 25/09/14 -
Price 0.5000 0.4850 0.4950 0.4800 0.4850 0.5500 0.5900 -
P/RPS 5.12 9.27 2.56 2.94 4.62 8.33 2.48 61.92%
  QoQ % -44.77% 262.11% -12.93% -36.36% -44.54% 235.89% -
  Horiz. % 206.45% 373.79% 103.23% 118.55% 186.29% 335.89% 100.00%
P/EPS 172.41 230.95 -11.79 -28.74 -71.32 -220.00 -15.65 -
  QoQ % -25.35% 2,058.86% 58.98% 59.70% 67.58% -1,305.75% -
  Horiz. % -1,101.66% -1,475.72% 75.34% 183.64% 455.72% 1,405.75% 100.00%
EY 0.58 0.43 -8.48 -3.48 -1.40 -0.45 -6.39 -
  QoQ % 34.88% 105.07% -143.68% -148.57% -211.11% 92.96% -
  Horiz. % -9.08% -6.73% 132.71% 54.46% 21.91% 7.04% 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 2.27 2.02 2.06 1.85 1.80 2.29 2.46 -5.20%
  QoQ % 12.38% -1.94% 11.35% 2.78% -21.40% -6.91% -
  Horiz. % 92.28% 82.11% 83.74% 75.20% 73.17% 93.09% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers