Highlights

[OCR] QoQ Cumulative Quarter Result on 2018-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 31-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Oct-2018
Profit Trend QoQ -     6.97%    YoY -     154.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 72,510 67,932 54,850 42,880 21,519 88,773 64,163 8.47%
  QoQ % 6.74% 23.85% 27.92% 99.27% -75.76% 38.36% -
  Horiz. % 113.01% 105.87% 85.49% 66.83% 33.54% 138.36% 100.00%
PBT 10,293 9,244 4,951 4,054 2,530 6,631 4,847 64.99%
  QoQ % 11.35% 86.71% 22.13% 60.24% -61.85% 36.81% -
  Horiz. % 212.36% 190.72% 102.15% 83.64% 52.20% 136.81% 100.00%
Tax -2,133 -1,331 -108 -966 -363 -3,927 -2,514 -10.35%
  QoQ % -60.26% -1,132.41% 88.82% -166.12% 90.76% -56.21% -
  Horiz. % 84.84% 52.94% 4.30% 38.42% 14.44% 156.21% 100.00%
NP 8,160 7,913 4,843 3,088 2,167 2,704 2,333 129.89%
  QoQ % 3.12% 63.39% 56.83% 42.50% -19.86% 15.90% -
  Horiz. % 349.76% 339.18% 207.59% 132.36% 92.88% 115.90% 100.00%
NP to SH 2,702 2,526 1,463 317 1,062 3,728 2,350 9.72%
  QoQ % 6.97% 72.66% 361.51% -70.15% -71.51% 58.64% -
  Horiz. % 114.98% 107.49% 62.26% 13.49% 45.19% 158.64% 100.00%
Tax Rate 20.72 % 14.40 % 2.18 % 23.83 % 14.35 % 59.22 % 51.87 % -45.67%
  QoQ % 43.89% 560.55% -90.85% 66.06% -75.77% 14.17% -
  Horiz. % 39.95% 27.76% 4.20% 45.94% 27.67% 114.17% 100.00%
Total Cost 64,350 60,019 50,007 39,792 19,352 86,069 61,830 2.69%
  QoQ % 7.22% 20.02% 25.67% 105.62% -77.52% 39.20% -
  Horiz. % 104.08% 97.07% 80.88% 64.36% 31.30% 139.20% 100.00%
Net Worth 102,338 102,338 96,507 95,102 90,789 88,420 90,202 8.75%
  QoQ % 0.00% 6.04% 1.48% 4.75% 2.68% -1.98% -
  Horiz. % 113.45% 113.45% 106.99% 105.43% 100.65% 98.02% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 102,338 102,338 96,507 95,102 90,789 88,420 90,202 8.75%
  QoQ % 0.00% 6.04% 1.48% 4.75% 2.68% -1.98% -
  Horiz. % 113.45% 113.45% 106.99% 105.43% 100.65% 98.02% 100.00%
NOSH 292,395 292,395 283,847 279,712 267,029 238,974 237,373 14.87%
  QoQ % 0.00% 3.01% 1.48% 4.75% 11.74% 0.67% -
  Horiz. % 123.18% 123.18% 119.58% 117.84% 112.49% 100.67% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 11.25 % 11.65 % 8.83 % 7.20 % 10.07 % 3.05 % 3.64 % 111.74%
  QoQ % -3.43% 31.94% 22.64% -28.50% 230.16% -16.21% -
  Horiz. % 309.07% 320.05% 242.58% 197.80% 276.65% 83.79% 100.00%
ROE 2.64 % 2.47 % 1.52 % 0.33 % 1.17 % 4.22 % 2.61 % 0.76%
  QoQ % 6.88% 62.50% 360.61% -71.79% -72.27% 61.69% -
  Horiz. % 101.15% 94.64% 58.24% 12.64% 44.83% 161.69% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.80 23.23 19.32 15.33 8.06 37.15 27.03 -5.56%
  QoQ % 6.76% 20.24% 26.03% 90.20% -78.30% 37.44% -
  Horiz. % 91.75% 85.94% 71.48% 56.71% 29.82% 137.44% 100.00%
EPS 0.94 0.88 0.52 0.11 0.40 1.56 0.99 -3.39%
  QoQ % 6.82% 69.23% 372.73% -72.50% -74.36% 57.58% -
  Horiz. % 94.95% 88.89% 52.53% 11.11% 40.40% 157.58% 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 0.3500 0.3500 0.3400 0.3400 0.3400 0.3700 0.3800 -5.32%
  QoQ % 0.00% 2.94% 0.00% 0.00% -8.11% -2.63% -
  Horiz. % 92.11% 92.11% 89.47% 89.47% 89.47% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 321,764
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 22.54 21.11 17.05 13.33 6.69 27.59 19.94 8.49%
  QoQ % 6.77% 23.81% 27.91% 99.25% -75.75% 38.37% -
  Horiz. % 113.04% 105.87% 85.51% 66.85% 33.55% 138.37% 100.00%
EPS 0.84 0.79 0.45 0.10 0.33 1.16 0.73 9.78%
  QoQ % 6.33% 75.56% 350.00% -69.70% -71.55% 58.90% -
  Horiz. % 115.07% 108.22% 61.64% 13.70% 45.21% 158.90% 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 0.3181 0.3181 0.2999 0.2956 0.2822 0.2748 0.2803 8.77%
  QoQ % 0.00% 6.07% 1.45% 4.75% 2.69% -1.96% -
  Horiz. % 113.49% 113.49% 106.99% 105.46% 100.68% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3200 0.4500 0.4050 0.5250 0.5500 0.5700 0.6200 -
P/RPS 1.29 1.94 2.10 3.42 6.82 1.53 2.29 -31.72%
  QoQ % -33.51% -7.62% -38.60% -49.85% 345.75% -33.19% -
  Horiz. % 56.33% 84.72% 91.70% 149.34% 297.82% 66.81% 100.00%
P/EPS 34.63 52.09 78.58 463.25 138.29 36.54 62.63 -32.56%
  QoQ % -33.52% -33.71% -83.04% 234.98% 278.46% -41.66% -
  Horiz. % 55.29% 83.17% 125.47% 739.66% 220.80% 58.34% 100.00%
EY 2.89 1.92 1.27 0.22 0.72 2.74 1.60 48.16%
  QoQ % 50.52% 51.18% 477.27% -69.44% -73.72% 71.25% -
  Horiz. % 180.63% 120.00% 79.38% 13.75% 45.00% 171.25% 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 0.91 1.29 1.19 1.54 1.62 1.54 1.63 -32.13%
  QoQ % -29.46% 8.40% -22.73% -4.94% 5.19% -5.52% -
  Horiz. % 55.83% 79.14% 73.01% 94.48% 99.39% 94.48% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/12/18 28/09/18 27/06/18 28/03/18 13/12/17 28/09/17 21/06/17 -
Price 0.2900 0.3250 0.3550 0.5000 0.5250 0.5700 0.6400 -
P/RPS 1.17 1.40 1.84 3.26 6.51 1.53 2.37 -37.46%
  QoQ % -16.43% -23.91% -43.56% -49.92% 325.49% -35.44% -
  Horiz. % 49.37% 59.07% 77.64% 137.55% 274.68% 64.56% 100.00%
P/EPS 31.38 37.62 68.88 441.19 132.01 36.54 64.65 -38.16%
  QoQ % -16.59% -45.38% -84.39% 234.21% 261.28% -43.48% -
  Horiz. % 48.54% 58.19% 106.54% 682.43% 204.19% 56.52% 100.00%
EY 3.19 2.66 1.45 0.23 0.76 2.74 1.55 61.59%
  QoQ % 19.92% 83.45% 530.43% -69.74% -72.26% 76.77% -
  Horiz. % 205.81% 171.61% 93.55% 14.84% 49.03% 176.77% 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 0.83 0.93 1.04 1.47 1.54 1.54 1.68 -37.42%
  QoQ % -10.75% -10.58% -29.25% -4.55% 0.00% -8.33% -
  Horiz. % 49.40% 55.36% 61.90% 87.50% 91.67% 91.67% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 
Partners & Brokers