Highlights

[OCR] QoQ Cumulative Quarter Result on 2015-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 17-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Oct-2015  [#1]
Profit Trend QoQ -     105.29%    YoY -     202.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 38,452 28,662 20,067 10,542 36,763 30,412 18,516 62.85%
  QoQ % 34.16% 42.83% 90.35% -71.32% 20.88% 64.25% -
  Horiz. % 207.67% 154.80% 108.38% 56.93% 198.55% 164.25% 100.00%
PBT -4,021 -769 730 558 -7,960 -3,005 -1,102 137.20%
  QoQ % -422.89% -205.34% 30.82% 107.01% -164.89% -172.69% -
  Horiz. % 364.88% 69.78% -66.24% -50.64% 722.32% 272.69% 100.00%
Tax -63 -95 -166 -135 -32 -104 -98 -25.53%
  QoQ % 33.68% 42.77% -22.96% -321.88% 69.23% -6.12% -
  Horiz. % 64.29% 96.94% 169.39% 137.76% 32.65% 106.12% 100.00%
NP -4,084 -864 564 423 -7,992 -3,109 -1,200 126.43%
  QoQ % -372.69% -253.19% 33.33% 105.29% -157.06% -159.08% -
  Horiz. % 340.33% 72.00% -47.00% -35.25% 666.00% 259.08% 100.00%
NP to SH -4,091 -732 596 423 -7,991 -3,109 -1,200 126.69%
  QoQ % -458.88% -222.82% 40.90% 105.29% -157.03% -159.08% -
  Horiz. % 340.92% 61.00% -49.67% -35.25% 665.92% 259.08% 100.00%
Tax Rate - % - % 22.74 % 24.19 % - % - % - % -
  QoQ % 0.00% 0.00% -5.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.01% 100.00% - - -
Total Cost 42,536 29,526 19,503 10,119 44,755 33,521 19,716 67.04%
  QoQ % 44.06% 51.39% 92.74% -77.39% 33.51% 70.02% -
  Horiz. % 215.74% 149.76% 98.92% 51.32% 227.00% 170.02% 100.00%
Net Worth 78,024 46,011 45,213 48,342 45,662 48,403 47,647 38.97%
  QoQ % 69.58% 1.76% -6.47% 5.87% -5.66% 1.59% -
  Horiz. % 163.75% 96.57% 94.89% 101.46% 95.84% 101.59% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 78,024 46,011 45,213 48,342 45,662 48,403 47,647 38.97%
  QoQ % 69.58% 1.76% -6.47% 5.87% -5.66% 1.59% -
  Horiz. % 163.75% 96.57% 94.89% 101.46% 95.84% 101.59% 100.00%
NOSH 210,876 209,142 205,517 201,428 190,261 186,167 176,470 12.62%
  QoQ % 0.83% 1.76% 2.03% 5.87% 2.20% 5.50% -
  Horiz. % 119.50% 118.51% 116.46% 114.14% 107.82% 105.50% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -10.62 % -3.01 % 2.81 % 4.01 % -21.74 % -10.22 % -6.48 % 39.05%
  QoQ % -252.82% -207.12% -29.93% 118.45% -112.72% -57.72% -
  Horiz. % 163.89% 46.45% -43.36% -61.88% 335.49% 157.72% 100.00%
ROE -5.24 % -1.59 % 1.32 % 0.88 % -17.50 % -6.42 % -2.52 % 62.98%
  QoQ % -229.56% -220.45% 50.00% 105.03% -172.59% -154.76% -
  Horiz. % 207.94% 63.10% -52.38% -34.92% 694.44% 254.76% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 18.23 13.70 9.76 5.23 19.32 16.34 10.49 44.60%
  QoQ % 33.07% 40.37% 86.62% -72.93% 18.24% 55.77% -
  Horiz. % 173.78% 130.60% 93.04% 49.86% 184.18% 155.77% 100.00%
EPS -1.94 -0.35 0.29 0.21 -4.20 -1.67 -0.68 101.28%
  QoQ % -454.29% -220.69% 38.10% 105.00% -151.50% -145.59% -
  Horiz. % 285.29% 51.47% -42.65% -30.88% 617.65% 245.59% 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 0.2200 0.2200 0.2400 0.2400 0.2600 0.2700 23.40%
  QoQ % 68.18% 0.00% -8.33% 0.00% -7.69% -3.70% -
  Horiz. % 137.04% 81.48% 81.48% 88.89% 88.89% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 11.60 8.65 6.05 3.18 11.09 9.17 5.59 62.76%
  QoQ % 34.10% 42.98% 90.25% -71.33% 20.94% 64.04% -
  Horiz. % 207.51% 154.74% 108.23% 56.89% 198.39% 164.04% 100.00%
EPS -1.23 -0.22 0.18 0.13 -2.41 -0.94 -0.36 127.02%
  QoQ % -459.09% -222.22% 38.46% 105.39% -156.38% -161.11% -
  Horiz. % 341.67% 61.11% -50.00% -36.11% 669.44% 261.11% 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 0.2354 0.1388 0.1364 0.1458 0.1377 0.1460 0.1437 39.00%
  QoQ % 69.60% 1.76% -6.45% 5.88% -5.68% 1.60% -
  Horiz. % 163.81% 96.59% 94.92% 101.46% 95.82% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.4050 0.4950 0.4750 0.4800 0.5600 0.5050 0.6000 -
P/RPS 2.22 3.61 4.86 9.17 2.90 3.09 5.72 -46.82%
  QoQ % -38.50% -25.72% -47.00% 216.21% -6.15% -45.98% -
  Horiz. % 38.81% 63.11% 84.97% 160.31% 50.70% 54.02% 100.00%
P/EPS -20.88 -141.43 163.79 228.57 -13.33 -30.24 -88.24 -61.78%
  QoQ % 85.24% -186.35% -28.34% 1,814.70% 55.92% 65.73% -
  Horiz. % 23.66% 160.28% -185.62% -259.03% 15.11% 34.27% 100.00%
EY -4.79 -0.71 0.61 0.44 -7.50 -3.31 -1.13 162.15%
  QoQ % -574.65% -216.39% 38.64% 105.87% -126.59% -192.92% -
  Horiz. % 423.89% 62.83% -53.98% -38.94% 663.72% 292.92% 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 1.09 2.25 2.16 2.00 2.33 1.94 2.22 -37.79%
  QoQ % -51.56% 4.17% 8.00% -14.16% 20.10% -12.61% -
  Horiz. % 49.10% 101.35% 97.30% 90.09% 104.95% 87.39% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 23/06/16 24/03/16 17/12/15 28/09/15 26/06/15 27/03/15 -
Price 0.3700 0.4550 0.5000 0.4850 0.4950 0.4800 0.4850 -
P/RPS 2.03 3.32 5.12 9.27 2.56 2.94 4.62 -42.23%
  QoQ % -38.86% -35.16% -44.77% 262.11% -12.93% -36.36% -
  Horiz. % 43.94% 71.86% 110.82% 200.65% 55.41% 63.64% 100.00%
P/EPS -19.07 -130.00 172.41 230.95 -11.79 -28.74 -71.32 -58.53%
  QoQ % 85.33% -175.40% -25.35% 2,058.86% 58.98% 59.70% -
  Horiz. % 26.74% 182.28% -241.74% -323.82% 16.53% 40.30% 100.00%
EY -5.24 -0.77 0.58 0.43 -8.48 -3.48 -1.40 141.26%
  QoQ % -580.52% -232.76% 34.88% 105.07% -143.68% -148.57% -
  Horiz. % 374.29% 55.00% -41.43% -30.71% 605.71% 248.57% 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 1.00 2.07 2.27 2.02 2.06 1.85 1.80 -32.44%
  QoQ % -51.69% -8.81% 12.38% -1.94% 11.35% 2.78% -
  Horiz. % 55.56% 115.00% 126.11% 112.22% 114.44% 102.78% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers