Highlights

[OCR] QoQ Cumulative Quarter Result on 2016-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     40.90%    YoY -     149.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 11,956 38,452 28,662 20,067 10,542 36,763 30,412 -46.18%
  QoQ % -68.91% 34.16% 42.83% 90.35% -71.32% 20.88% -
  Horiz. % 39.31% 126.44% 94.25% 65.98% 34.66% 120.88% 100.00%
PBT 335 -4,021 -769 730 558 -7,960 -3,005 -
  QoQ % 108.33% -422.89% -205.34% 30.82% 107.01% -164.89% -
  Horiz. % -11.15% 133.81% 25.59% -24.29% -18.57% 264.89% 100.00%
Tax -66 -63 -95 -166 -135 -32 -104 -26.05%
  QoQ % -4.76% 33.68% 42.77% -22.96% -321.88% 69.23% -
  Horiz. % 63.46% 60.58% 91.35% 159.62% 129.81% 30.77% 100.00%
NP 269 -4,084 -864 564 423 -7,992 -3,109 -
  QoQ % 106.59% -372.69% -253.19% 33.33% 105.29% -157.06% -
  Horiz. % -8.65% 131.36% 27.79% -18.14% -13.61% 257.06% 100.00%
NP to SH 288 -4,091 -732 596 423 -7,991 -3,109 -
  QoQ % 107.04% -458.88% -222.82% 40.90% 105.29% -157.03% -
  Horiz. % -9.26% 131.59% 23.54% -19.17% -13.61% 257.03% 100.00%
Tax Rate 19.70 % - % - % 22.74 % 24.19 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -5.99% 0.00% 0.00% -
  Horiz. % 81.44% 0.00% 0.00% 94.01% 100.00% - -
Total Cost 11,687 42,536 29,526 19,503 10,119 44,755 33,521 -50.31%
  QoQ % -72.52% 44.06% 51.39% 92.74% -77.39% 33.51% -
  Horiz. % 34.86% 126.89% 88.08% 58.18% 30.19% 133.51% 100.00%
Net Worth 88,800 78,024 46,011 45,213 48,342 45,662 48,403 49.59%
  QoQ % 13.81% 69.58% 1.76% -6.47% 5.87% -5.66% -
  Horiz. % 183.46% 161.20% 95.06% 93.41% 99.87% 94.34% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 88,800 78,024 46,011 45,213 48,342 45,662 48,403 49.59%
  QoQ % 13.81% 69.58% 1.76% -6.47% 5.87% -5.66% -
  Horiz. % 183.46% 161.20% 95.06% 93.41% 99.87% 94.34% 100.00%
NOSH 240,000 210,876 209,142 205,517 201,428 190,261 186,167 18.36%
  QoQ % 13.81% 0.83% 1.76% 2.03% 5.87% 2.20% -
  Horiz. % 128.92% 113.27% 112.34% 110.39% 108.20% 102.20% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 2.25 % -10.62 % -3.01 % 2.81 % 4.01 % -21.74 % -10.22 % -
  QoQ % 121.19% -252.82% -207.12% -29.93% 118.45% -112.72% -
  Horiz. % -22.02% 103.91% 29.45% -27.50% -39.24% 212.72% 100.00%
ROE 0.32 % -5.24 % -1.59 % 1.32 % 0.88 % -17.50 % -6.42 % -
  QoQ % 106.11% -229.56% -220.45% 50.00% 105.03% -172.59% -
  Horiz. % -4.98% 81.62% 24.77% -20.56% -13.71% 272.59% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 4.98 18.23 13.70 9.76 5.23 19.32 16.34 -54.55%
  QoQ % -72.68% 33.07% 40.37% 86.62% -72.93% 18.24% -
  Horiz. % 30.48% 111.57% 83.84% 59.73% 32.01% 118.24% 100.00%
EPS 0.12 -1.94 -0.35 0.29 0.21 -4.20 -1.67 -
  QoQ % 106.19% -454.29% -220.69% 38.10% 105.00% -151.50% -
  Horiz. % -7.19% 116.17% 20.96% -17.37% -12.57% 251.50% 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 0.3700 0.2200 0.2200 0.2400 0.2400 0.2600 26.38%
  QoQ % 0.00% 68.18% 0.00% -8.33% 0.00% -7.69% -
  Horiz. % 142.31% 142.31% 84.62% 84.62% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 3.61 11.60 8.65 6.05 3.18 11.09 9.17 -46.13%
  QoQ % -68.88% 34.10% 42.98% 90.25% -71.33% 20.94% -
  Horiz. % 39.37% 126.50% 94.33% 65.98% 34.68% 120.94% 100.00%
EPS 0.09 -1.23 -0.22 0.18 0.13 -2.41 -0.94 -
  QoQ % 107.32% -459.09% -222.22% 38.46% 105.39% -156.38% -
  Horiz. % -9.57% 130.85% 23.40% -19.15% -13.83% 256.38% 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 0.2679 0.2354 0.1388 0.1364 0.1458 0.1377 0.1460 49.61%
  QoQ % 13.81% 69.60% 1.76% -6.45% 5.88% -5.68% -
  Horiz. % 183.49% 161.23% 95.07% 93.42% 99.86% 94.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.3850 0.4050 0.4950 0.4750 0.4800 0.5600 0.5050 -
P/RPS 7.73 2.22 3.61 4.86 9.17 2.90 3.09 83.77%
  QoQ % 248.20% -38.50% -25.72% -47.00% 216.21% -6.15% -
  Horiz. % 250.16% 71.84% 116.83% 157.28% 296.76% 93.85% 100.00%
P/EPS 320.83 -20.88 -141.43 163.79 228.57 -13.33 -30.24 -
  QoQ % 1,636.54% 85.24% -186.35% -28.34% 1,814.70% 55.92% -
  Horiz. % -1,060.95% 69.05% 467.69% -541.63% -755.85% 44.08% 100.00%
EY 0.31 -4.79 -0.71 0.61 0.44 -7.50 -3.31 -
  QoQ % 106.47% -574.65% -216.39% 38.64% 105.87% -126.59% -
  Horiz. % -9.37% 144.71% 21.45% -18.43% -13.29% 226.59% 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 1.04 1.09 2.25 2.16 2.00 2.33 1.94 -33.88%
  QoQ % -4.59% -51.56% 4.17% 8.00% -14.16% 20.10% -
  Horiz. % 53.61% 56.19% 115.98% 111.34% 103.09% 120.10% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 14/12/16 26/09/16 23/06/16 24/03/16 17/12/15 28/09/15 26/06/15 -
Price 0.4000 0.3700 0.4550 0.5000 0.4850 0.4950 0.4800 -
P/RPS 8.03 2.03 3.32 5.12 9.27 2.56 2.94 94.80%
  QoQ % 295.57% -38.86% -35.16% -44.77% 262.11% -12.93% -
  Horiz. % 273.13% 69.05% 112.93% 174.15% 315.31% 87.07% 100.00%
P/EPS 333.33 -19.07 -130.00 172.41 230.95 -11.79 -28.74 -
  QoQ % 1,847.93% 85.33% -175.40% -25.35% 2,058.86% 58.98% -
  Horiz. % -1,159.81% 66.35% 452.33% -599.90% -803.58% 41.02% 100.00%
EY 0.30 -5.24 -0.77 0.58 0.43 -8.48 -3.48 -
  QoQ % 105.73% -580.52% -232.76% 34.88% 105.07% -143.68% -
  Horiz. % -8.62% 150.57% 22.13% -16.67% -12.36% 243.68% 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 1.08 1.00 2.07 2.27 2.02 2.06 1.85 -30.04%
  QoQ % 8.00% -51.69% -8.81% 12.38% -1.94% 11.35% -
  Horiz. % 58.38% 54.05% 111.89% 122.70% 109.19% 111.35% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers