Highlights

[OCR] QoQ Quarter Result on 2019-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -33.42%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 17,659 21,142 21,793 2,447 4,578 0 13,082 29.31%
  QoQ % -16.47% -2.99% 790.60% -46.55% 0.00% 0.00% -
  Horiz. % 134.99% 161.61% 166.59% 18.71% 34.99% 0.00% 100.00%
PBT 2,752 3,135 1,870 -15,840 1,050 0 4,294 -31.69%
  QoQ % -12.22% 67.65% 111.81% -1,608.57% 0.00% 0.00% -
  Horiz. % 64.09% 73.01% 43.55% -368.89% 24.45% 0.00% 100.00%
Tax -863 -218 -351 640 -803 0 -1,223 -25.82%
  QoQ % -295.87% 37.89% -154.84% 179.70% 0.00% 0.00% -
  Horiz. % 70.56% 17.83% 28.70% -52.33% 65.66% -0.00% 100.00%
NP 1,889 2,917 1,519 -15,200 247 0 3,071 -34.06%
  QoQ % -35.24% 92.03% 109.99% -6,253.85% 0.00% 0.00% -
  Horiz. % 61.51% 94.99% 49.46% -494.95% 8.04% 0.00% 100.00%
NP to SH 1,976 2,968 1,517 -9,706 175 0 1,064 69.96%
  QoQ % -33.42% 95.65% 115.63% -5,646.29% 0.00% 0.00% -
  Horiz. % 185.71% 278.95% 142.58% -912.22% 16.45% 0.00% 100.00%
Tax Rate 31.36 % 6.95 % 18.77 % - % 76.48 % - % 28.48 % 8.60%
  QoQ % 351.22% -62.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.11% 24.40% 65.91% 0.00% 268.54% 0.00% 100.00%
Total Cost 15,770 18,225 20,274 17,647 4,331 0 10,011 47.60%
  QoQ % -13.47% -10.11% 14.89% 307.46% 0.00% 0.00% -
  Horiz. % 157.53% 182.05% 202.52% 176.28% 43.26% 0.00% 100.00%
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 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
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
NOSH 322,815 320,830 319,233 292,402 292,395 292,395 292,395 8.85%
  QoQ % 0.62% 0.50% 9.18% 0.00% 0.00% 0.00% -
  Horiz. % 110.40% 109.72% 109.18% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 10.70 % 13.80 % 6.97 % -621.17 % 5.40 % - % 23.48 % -49.00%
  QoQ % -22.46% 97.99% 101.12% -11,603.15% 0.00% 0.00% -
  Horiz. % 45.57% 58.77% 29.68% -2,645.53% 23.00% 0.00% 100.00%
ROE 2.27 % 3.43 % 1.76 % -10.37 % 0.17 % - % 1.04 % 95.19%
  QoQ % -33.82% 94.89% 116.97% -6,200.00% 0.00% 0.00% -
  Horiz. % 218.27% 329.81% 169.23% -997.12% 16.35% 0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 5.47 6.59 6.83 0.84 1.57 - 4.47 18.88%
  QoQ % -17.00% -3.51% 713.10% -46.50% 0.00% 0.00% -
  Horiz. % 122.37% 147.43% 152.80% 18.79% 35.12% 0.00% 100.00%
EPS 0.61 0.93 0.48 -3.32 0.06 0.00 0.36 57.12%
  QoQ % -34.41% 93.75% 114.46% -5,633.33% 0.00% 0.00% -
  Horiz. % 169.44% 258.33% 133.33% -922.22% 16.67% 0.00% 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 0.2700 0.2700 0.2700 0.3200 0.3500 - 0.3500 -19.94%
  QoQ % 0.00% 0.00% -15.62% -8.57% 0.00% 0.00% -
  Horiz. % 77.14% 77.14% 77.14% 91.43% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 5.33 6.38 6.57 0.74 1.38 - 3.95 29.27%
  QoQ % -16.46% -2.89% 787.84% -46.38% 0.00% 0.00% -
  Horiz. % 134.94% 161.52% 166.33% 18.73% 34.94% 0.00% 100.00%
EPS 0.60 0.90 0.46 -2.93 0.05 0.00 0.32 71.36%
  QoQ % -33.33% 95.65% 115.70% -5,960.00% 0.00% 0.00% -
  Horiz. % 187.50% 281.25% 143.75% -915.62% 15.62% 0.00% 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 0.2629 0.2613 0.2600 0.2823 0.3087 - 0.3087 -12.86%
  QoQ % 0.61% 0.50% -7.90% -8.55% 0.00% 0.00% -
  Horiz. % 85.16% 84.65% 84.22% 91.45% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.2700 0.3000 0.2700 0.2900 0.3200 0.3250 0.4500 -
P/RPS 4.94 4.55 3.96 34.65 20.44 0.00 10.06 -45.63%
  QoQ % 8.57% 14.90% -88.57% 69.52% 0.00% 0.00% -
  Horiz. % 49.11% 45.23% 39.36% 344.43% 203.18% 0.00% 100.00%
P/EPS 44.11 32.43 56.82 -8.74 534.67 0.00 123.66 -58.66%
  QoQ % 36.02% -42.93% 750.11% -101.63% 0.00% 0.00% -
  Horiz. % 35.67% 26.23% 45.95% -7.07% 432.37% 0.00% 100.00%
EY 2.27 3.08 1.76 -11.45 0.19 0.00 0.81 141.80%
  QoQ % -26.30% 75.00% 115.37% -6,126.32% 0.00% 0.00% -
  Horiz. % 280.25% 380.25% 217.28% -1,413.58% 23.46% 0.00% 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 1.11 1.00 0.91 0.91 0.00 1.29 -19.60%
  QoQ % -9.91% 11.00% 9.89% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 86.05% 77.52% 70.54% 70.54% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.2600 0.2500 0.3200 0.2400 0.2900 0.0000 0.3250 -
P/RPS 4.75 3.79 4.69 28.68 18.52 0.00 7.26 -30.48%
  QoQ % 25.33% -19.19% -83.65% 54.86% 0.00% 0.00% -
  Horiz. % 65.43% 52.20% 64.60% 395.04% 255.10% 0.00% 100.00%
P/EPS 42.48 27.02 67.34 -7.23 484.54 0.00 89.31 -47.10%
  QoQ % 57.22% -59.88% 1,031.40% -101.49% 0.00% 0.00% -
  Horiz. % 47.56% 30.25% 75.40% -8.10% 542.54% 0.00% 100.00%
EY 2.35 3.70 1.49 -13.83 0.21 0.00 1.12 88.70%
  QoQ % -36.49% 148.32% 110.77% -6,685.71% 0.00% 0.00% -
  Horiz. % 209.82% 330.36% 133.04% -1,234.82% 18.75% 0.00% 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 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.76%
  QoQ % 3.23% -21.85% 58.67% -9.64% 0.00% 0.00% -
  Horiz. % 103.23% 100.00% 127.96% 80.65% 89.25% 0.00% 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.
 


 

250  289  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers