Highlights

[OCR] QoQ Cumulative Quarter Result on 2016-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     -458.88%    YoY -     48.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 64,163 40,727 11,956 38,452 28,662 20,067 10,542 233.72%
  QoQ % 57.54% 240.64% -68.91% 34.16% 42.83% 90.35% -
  Horiz. % 608.64% 386.33% 113.41% 364.75% 271.88% 190.35% 100.00%
PBT 4,847 2,354 335 -4,021 -769 730 558 323.12%
  QoQ % 105.90% 602.69% 108.33% -422.89% -205.34% 30.82% -
  Horiz. % 868.64% 421.86% 60.04% -720.61% -137.81% 130.82% 100.00%
Tax -2,514 -1,083 -66 -63 -95 -166 -135 603.82%
  QoQ % -132.13% -1,540.91% -4.76% 33.68% 42.77% -22.96% -
  Horiz. % 1,862.22% 802.22% 48.89% 46.67% 70.37% 122.96% 100.00%
NP 2,333 1,271 269 -4,084 -864 564 423 212.49%
  QoQ % 83.56% 372.49% 106.59% -372.69% -253.19% 33.33% -
  Horiz. % 551.54% 300.47% 63.59% -965.48% -204.26% 133.33% 100.00%
NP to SH 2,350 1,277 288 -4,091 -732 596 423 214.01%
  QoQ % 84.03% 343.40% 107.04% -458.88% -222.82% 40.90% -
  Horiz. % 555.56% 301.89% 68.09% -967.14% -173.05% 140.90% 100.00%
Tax Rate 51.87 % 46.01 % 19.70 % - % - % 22.74 % 24.19 % 66.36%
  QoQ % 12.74% 133.55% 0.00% 0.00% 0.00% -5.99% -
  Horiz. % 214.43% 190.20% 81.44% 0.00% 0.00% 94.01% 100.00%
Total Cost 61,830 39,456 11,687 42,536 29,526 19,503 10,119 234.60%
  QoQ % 56.71% 237.61% -72.52% 44.06% 51.39% 92.74% -
  Horiz. % 611.03% 389.92% 115.50% 420.36% 291.79% 192.74% 100.00%
Net Worth 90,202 90,579 88,800 78,024 46,011 45,213 48,342 51.62%
  QoQ % -0.42% 2.00% 13.81% 69.58% 1.76% -6.47% -
  Horiz. % 186.59% 187.37% 183.69% 161.40% 95.18% 93.53% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 90,202 90,579 88,800 78,024 46,011 45,213 48,342 51.62%
  QoQ % -0.42% 2.00% 13.81% 69.58% 1.76% -6.47% -
  Horiz. % 186.59% 187.37% 183.69% 161.40% 95.18% 93.53% 100.00%
NOSH 237,373 238,366 240,000 210,876 209,142 205,517 201,428 11.58%
  QoQ % -0.42% -0.68% 13.81% 0.83% 1.76% 2.03% -
  Horiz. % 117.85% 118.34% 119.15% 104.69% 103.83% 102.03% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.64 % 3.12 % 2.25 % -10.62 % -3.01 % 2.81 % 4.01 % -6.26%
  QoQ % 16.67% 38.67% 121.19% -252.82% -207.12% -29.93% -
  Horiz. % 90.77% 77.81% 56.11% -264.84% -75.06% 70.07% 100.00%
ROE 2.61 % 1.41 % 0.32 % -5.24 % -1.59 % 1.32 % 0.88 % 106.57%
  QoQ % 85.11% 340.62% 106.11% -229.56% -220.45% 50.00% -
  Horiz. % 296.59% 160.23% 36.36% -595.45% -180.68% 150.00% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 27.03 17.09 4.98 18.23 13.70 9.76 5.23 199.22%
  QoQ % 58.16% 243.17% -72.68% 33.07% 40.37% 86.62% -
  Horiz. % 516.83% 326.77% 95.22% 348.57% 261.95% 186.62% 100.00%
EPS 0.99 0.54 0.12 -1.94 -0.35 0.29 0.21 181.42%
  QoQ % 83.33% 350.00% 106.19% -454.29% -220.69% 38.10% -
  Horiz. % 471.43% 257.14% 57.14% -923.81% -166.67% 138.10% 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 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 0.2400 35.88%
  QoQ % 0.00% 2.70% 0.00% 68.18% 0.00% -8.33% -
  Horiz. % 158.33% 158.33% 154.17% 154.17% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,781
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 19.40 12.31 3.61 11.62 8.66 6.07 3.19 233.54%
  QoQ % 57.60% 241.00% -68.93% 34.18% 42.67% 90.28% -
  Horiz. % 608.15% 385.89% 113.17% 364.26% 271.47% 190.28% 100.00%
EPS 0.71 0.39 0.09 -1.24 -0.22 0.18 0.13 210.45%
  QoQ % 82.05% 333.33% 107.26% -463.64% -222.22% 38.46% -
  Horiz. % 546.15% 300.00% 69.23% -953.85% -169.23% 138.46% 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 0.2727 0.2738 0.2685 0.2359 0.1391 0.1367 0.1461 51.65%
  QoQ % -0.40% 1.97% 13.82% 69.59% 1.76% -6.43% -
  Horiz. % 186.65% 187.41% 183.78% 161.46% 95.21% 93.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 0.4800 -
P/RPS 2.29 2.90 7.73 2.22 3.61 4.86 9.17 -60.38%
  QoQ % -21.03% -62.48% 248.20% -38.50% -25.72% -47.00% -
  Horiz. % 24.97% 31.62% 84.30% 24.21% 39.37% 53.00% 100.00%
P/EPS 62.63 92.40 320.83 -20.88 -141.43 163.79 228.57 -57.85%
  QoQ % -32.22% -71.20% 1,636.54% 85.24% -186.35% -28.34% -
  Horiz. % 27.40% 40.43% 140.36% -9.14% -61.88% 71.66% 100.00%
EY 1.60 1.08 0.31 -4.79 -0.71 0.61 0.44 136.66%
  QoQ % 48.15% 248.39% 106.47% -574.65% -216.39% 38.64% -
  Horiz. % 363.64% 245.45% 70.45% -1,088.64% -161.36% 138.64% 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 1.63 1.30 1.04 1.09 2.25 2.16 2.00 -12.76%
  QoQ % 25.38% 25.00% -4.59% -51.56% 4.17% 8.00% -
  Horiz. % 81.50% 65.00% 52.00% 54.50% 112.50% 108.00% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 17/12/15 -
Price 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 0.4850 -
P/RPS 2.37 3.80 8.03 2.03 3.32 5.12 9.27 -59.75%
  QoQ % -37.63% -52.68% 295.57% -38.86% -35.16% -44.77% -
  Horiz. % 25.57% 40.99% 86.62% 21.90% 35.81% 55.23% 100.00%
P/EPS 64.65 121.33 333.33 -19.07 -130.00 172.41 230.95 -57.24%
  QoQ % -46.72% -63.60% 1,847.93% 85.33% -175.40% -25.35% -
  Horiz. % 27.99% 52.54% 144.33% -8.26% -56.29% 74.65% 100.00%
EY 1.55 0.82 0.30 -5.24 -0.77 0.58 0.43 135.28%
  QoQ % 89.02% 173.33% 105.73% -580.52% -232.76% 34.88% -
  Horiz. % 360.47% 190.70% 69.77% -1,218.60% -179.07% 134.88% 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 1.68 1.71 1.08 1.00 2.07 2.27 2.02 -11.57%
  QoQ % -1.75% 58.33% 8.00% -51.69% -8.81% 12.38% -
  Horiz. % 83.17% 84.65% 53.47% 49.50% 102.48% 112.38% 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.
 


 

162  130  404  1567 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.065-0.06 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.055+0.005 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers