Highlights

[OCR] QoQ Cumulative Quarter Result on 2016-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 14-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     107.04%    YoY -     -31.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 88,773 64,163 40,727 11,956 38,452 28,662 20,067 169.73%
  QoQ % 38.36% 57.54% 240.64% -68.91% 34.16% 42.83% -
  Horiz. % 442.38% 319.74% 202.96% 59.58% 191.62% 142.83% 100.00%
PBT 6,631 4,847 2,354 335 -4,021 -769 730 335.93%
  QoQ % 36.81% 105.90% 602.69% 108.33% -422.89% -205.34% -
  Horiz. % 908.36% 663.97% 322.47% 45.89% -550.82% -105.34% 100.00%
Tax -3,927 -2,514 -1,083 -66 -63 -95 -166 725.67%
  QoQ % -56.21% -132.13% -1,540.91% -4.76% 33.68% 42.77% -
  Horiz. % 2,365.66% 1,514.46% 652.41% 39.76% 37.95% 57.23% 100.00%
NP 2,704 2,333 1,271 269 -4,084 -864 564 184.60%
  QoQ % 15.90% 83.56% 372.49% 106.59% -372.69% -253.19% -
  Horiz. % 479.43% 413.65% 225.35% 47.70% -724.11% -153.19% 100.00%
NP to SH 3,728 2,350 1,277 288 -4,091 -732 596 239.86%
  QoQ % 58.64% 84.03% 343.40% 107.04% -458.88% -222.82% -
  Horiz. % 625.50% 394.30% 214.26% 48.32% -686.41% -122.82% 100.00%
Tax Rate 59.22 % 51.87 % 46.01 % 19.70 % - % - % 22.74 % 89.40%
  QoQ % 14.17% 12.74% 133.55% 0.00% 0.00% 0.00% -
  Horiz. % 260.42% 228.10% 202.33% 86.63% 0.00% 0.00% 100.00%
Total Cost 86,069 61,830 39,456 11,687 42,536 29,526 19,503 169.29%
  QoQ % 39.20% 56.71% 237.61% -72.52% 44.06% 51.39% -
  Horiz. % 441.31% 317.03% 202.31% 59.92% 218.10% 151.39% 100.00%
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.45%
  QoQ % -1.98% -0.42% 2.00% 13.81% 69.58% 1.76% -
  Horiz. % 195.56% 199.50% 200.34% 196.40% 172.57% 101.76% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.45%
  QoQ % -1.98% -0.42% 2.00% 13.81% 69.58% 1.76% -
  Horiz. % 195.56% 199.50% 200.34% 196.40% 172.57% 101.76% 100.00%
NOSH 238,974 237,373 238,366 240,000 210,876 209,142 205,517 10.59%
  QoQ % 0.67% -0.42% -0.68% 13.81% 0.83% 1.76% -
  Horiz. % 116.28% 115.50% 115.98% 116.78% 102.61% 101.76% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.05 % 3.64 % 3.12 % 2.25 % -10.62 % -3.01 % 2.81 % 5.62%
  QoQ % -16.21% 16.67% 38.67% 121.19% -252.82% -207.12% -
  Horiz. % 108.54% 129.54% 111.03% 80.07% -377.94% -107.12% 100.00%
ROE 4.22 % 2.61 % 1.41 % 0.32 % -5.24 % -1.59 % 1.32 % 117.17%
  QoQ % 61.69% 85.11% 340.62% 106.11% -229.56% -220.45% -
  Horiz. % 319.70% 197.73% 106.82% 24.24% -396.97% -120.45% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 37.15 27.03 17.09 4.98 18.23 13.70 9.76 143.98%
  QoQ % 37.44% 58.16% 243.17% -72.68% 33.07% 40.37% -
  Horiz. % 380.64% 276.95% 175.10% 51.02% 186.78% 140.37% 100.00%
EPS 1.56 0.99 0.54 0.12 -1.94 -0.35 0.29 207.32%
  QoQ % 57.58% 83.33% 350.00% 106.19% -454.29% -220.69% -
  Horiz. % 537.93% 341.38% 186.21% 41.38% -668.97% -120.69% 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 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 41.47%
  QoQ % -2.63% 0.00% 2.70% 0.00% 68.18% 0.00% -
  Horiz. % 168.18% 172.73% 172.73% 168.18% 168.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,032
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 21.49 15.53 9.86 2.89 9.31 6.94 4.86 169.65%
  QoQ % 38.38% 57.51% 241.18% -68.96% 34.15% 42.80% -
  Horiz. % 442.18% 319.55% 202.88% 59.47% 191.56% 142.80% 100.00%
EPS 0.90 0.57 0.31 0.07 -0.99 -0.18 0.14 246.13%
  QoQ % 57.89% 83.87% 342.86% 107.07% -450.00% -228.57% -
  Horiz. % 642.86% 407.14% 221.43% 50.00% -707.14% -128.57% 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 0.2141 0.2184 0.2193 0.2150 0.1889 0.1114 0.1095 56.43%
  QoQ % -1.97% -0.41% 2.00% 13.82% 69.57% 1.74% -
  Horiz. % 195.53% 199.45% 200.27% 196.35% 172.51% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 -
P/RPS 1.53 2.29 2.90 7.73 2.22 3.61 4.86 -53.76%
  QoQ % -33.19% -21.03% -62.48% 248.20% -38.50% -25.72% -
  Horiz. % 31.48% 47.12% 59.67% 159.05% 45.68% 74.28% 100.00%
P/EPS 36.54 62.63 92.40 320.83 -20.88 -141.43 163.79 -63.25%
  QoQ % -41.66% -32.22% -71.20% 1,636.54% 85.24% -186.35% -
  Horiz. % 22.31% 38.24% 56.41% 195.88% -12.75% -86.35% 100.00%
EY 2.74 1.60 1.08 0.31 -4.79 -0.71 0.61 172.49%
  QoQ % 71.25% 48.15% 248.39% 106.47% -574.65% -216.39% -
  Horiz. % 449.18% 262.30% 177.05% 50.82% -785.25% -116.39% 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 1.54 1.63 1.30 1.04 1.09 2.25 2.16 -20.21%
  QoQ % -5.52% 25.38% 25.00% -4.59% -51.56% 4.17% -
  Horiz. % 71.30% 75.46% 60.19% 48.15% 50.46% 104.17% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 -
Price 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 -
P/RPS 1.53 2.37 3.80 8.03 2.03 3.32 5.12 -55.34%
  QoQ % -35.44% -37.63% -52.68% 295.57% -38.86% -35.16% -
  Horiz. % 29.88% 46.29% 74.22% 156.84% 39.65% 64.84% 100.00%
P/EPS 36.54 64.65 121.33 333.33 -19.07 -130.00 172.41 -64.49%
  QoQ % -43.48% -46.72% -63.60% 1,847.93% 85.33% -175.40% -
  Horiz. % 21.19% 37.50% 70.37% 193.34% -11.06% -75.40% 100.00%
EY 2.74 1.55 0.82 0.30 -5.24 -0.77 0.58 181.81%
  QoQ % 76.77% 89.02% 173.33% 105.73% -580.52% -232.76% -
  Horiz. % 472.41% 267.24% 141.38% 51.72% -903.45% -132.76% 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 1.54 1.68 1.71 1.08 1.00 2.07 2.27 -22.81%
  QoQ % -8.33% -1.75% 58.33% 8.00% -51.69% -8.81% -
  Horiz. % 67.84% 74.01% 75.33% 47.58% 44.05% 91.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS