Highlights

[OCR] QoQ Quarter Result on 2017-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 22-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     243.75%    YoY -     485.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 21,519 24,609 23,436 28,772 11,956 9,789 8,596 84.06%
  QoQ % -12.56% 5.01% -18.55% 140.65% 22.14% 13.88% -
  Horiz. % 250.34% 286.28% 272.64% 334.71% 139.09% 113.88% 100.00%
PBT 2,530 1,784 2,492 2,020 335 -2,860 -1,499 -
  QoQ % 41.82% -28.41% 23.37% 502.99% 111.71% -90.79% -
  Horiz. % -168.78% -119.01% -166.24% -134.76% -22.35% 190.79% 100.00%
Tax -363 -1,413 -1,430 -1,017 -66 33 71 -
  QoQ % 74.31% 1.19% -40.61% -1,440.91% -300.00% -53.52% -
  Horiz. % -511.27% -1,990.14% -2,014.08% -1,432.39% -92.96% 46.48% 100.00%
NP 2,167 371 1,062 1,003 269 -2,827 -1,428 -
  QoQ % 484.10% -65.07% 5.88% 272.86% 109.52% -97.97% -
  Horiz. % -151.75% -25.98% -74.37% -70.24% -18.84% 197.97% 100.00%
NP to SH 1,062 1,378 1,073 990 288 -2,702 -1,328 -
  QoQ % -22.93% 28.42% 8.38% 243.75% 110.66% -103.46% -
  Horiz. % -79.97% -103.77% -80.80% -74.55% -21.69% 203.46% 100.00%
Tax Rate 14.35 % 79.20 % 57.38 % 50.35 % 19.70 % - % - % -
  QoQ % -81.88% 38.03% 13.96% 155.58% 0.00% 0.00% -
  Horiz. % 72.84% 402.03% 291.27% 255.58% 100.00% - -
Total Cost 19,352 24,238 22,374 27,769 11,687 12,616 10,024 54.86%
  QoQ % -20.16% 8.33% -19.43% 137.61% -7.36% 25.86% -
  Horiz. % 193.06% 241.80% 223.20% 277.03% 116.59% 125.86% 100.00%
Net Worth 90,789 89,449 90,608 90,579 88,800 79,344 46,374 56.31%
  QoQ % 1.50% -1.28% 0.03% 2.00% 11.92% 71.09% -
  Horiz. % 195.77% 192.88% 195.38% 195.32% 191.48% 171.09% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 90,789 89,449 90,608 90,579 88,800 79,344 46,374 56.31%
  QoQ % 1.50% -1.28% 0.03% 2.00% 11.92% 71.09% -
  Horiz. % 195.77% 192.88% 195.38% 195.32% 191.48% 171.09% 100.00%
NOSH 267,029 241,754 238,444 238,366 240,000 214,444 210,793 17.03%
  QoQ % 10.45% 1.39% 0.03% -0.68% 11.92% 1.73% -
  Horiz. % 126.68% 114.69% 113.12% 113.08% 113.86% 101.73% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 10.07 % 1.51 % 4.53 % 3.49 % 2.25 % -28.88 % -16.61 % -
  QoQ % 566.89% -66.67% 29.80% 55.11% 107.79% -73.87% -
  Horiz. % -60.63% -9.09% -27.27% -21.01% -13.55% 173.87% 100.00%
ROE 1.17 % 1.54 % 1.18 % 1.09 % 0.32 % -3.41 % -2.86 % -
  QoQ % -24.03% 30.51% 8.26% 240.63% 109.38% -19.23% -
  Horiz. % -40.91% -53.85% -41.26% -38.11% -11.19% 119.23% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 8.06 10.18 9.83 12.07 4.98 4.56 4.08 57.25%
  QoQ % -20.83% 3.56% -18.56% 142.37% 9.21% 11.76% -
  Horiz. % 197.55% 249.51% 240.93% 295.83% 122.06% 111.76% 100.00%
EPS 0.40 0.57 0.45 0.42 0.12 -1.26 -0.63 -
  QoQ % -29.82% 26.67% 7.14% 250.00% 109.52% -100.00% -
  Horiz. % -63.49% -90.48% -71.43% -66.67% -19.05% 200.00% 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 0.3400 0.3700 0.3800 0.3800 0.3700 0.3700 0.2200 33.57%
  QoQ % -8.11% -2.63% 0.00% 2.70% 0.00% 68.18% -
  Horiz. % 154.55% 168.18% 172.73% 172.73% 168.18% 168.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 328,982
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 6.54 7.48 7.12 8.75 3.63 2.98 2.61 84.18%
  QoQ % -12.57% 5.06% -18.63% 141.05% 21.81% 14.18% -
  Horiz. % 250.57% 286.59% 272.80% 335.25% 139.08% 114.18% 100.00%
EPS 0.32 0.42 0.33 0.30 0.09 -0.82 -0.40 -
  QoQ % -23.81% 27.27% 10.00% 233.33% 110.98% -105.00% -
  Horiz. % -80.00% -105.00% -82.50% -75.00% -22.50% 205.00% 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 0.2760 0.2719 0.2754 0.2753 0.2699 0.2412 0.1410 56.29%
  QoQ % 1.51% -1.27% 0.04% 2.00% 11.90% 71.06% -
  Horiz. % 195.74% 192.84% 195.32% 195.25% 191.42% 171.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.5500 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 -
P/RPS 6.82 5.60 6.31 4.10 7.73 8.87 12.14 -31.84%
  QoQ % 21.79% -11.25% 53.90% -46.96% -12.85% -26.94% -
  Horiz. % 56.18% 46.13% 51.98% 33.77% 63.67% 73.06% 100.00%
P/EPS 138.29 100.00 137.78 119.18 320.83 -32.14 -78.57 -
  QoQ % 38.29% -27.42% 15.61% -62.85% 1,098.23% 59.09% -
  Horiz. % -176.01% -127.28% -175.36% -151.69% -408.34% 40.91% 100.00%
EY 0.72 1.00 0.73 0.84 0.31 -3.11 -1.27 -
  QoQ % -28.00% 36.99% -13.10% 170.97% 109.97% -144.88% -
  Horiz. % -56.69% -78.74% -57.48% -66.14% -24.41% 244.88% 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 1.62 1.54 1.63 1.30 1.04 1.09 2.25 -19.62%
  QoQ % 5.19% -5.52% 25.38% 25.00% -4.59% -51.56% -
  Horiz. % 72.00% 68.44% 72.44% 57.78% 46.22% 48.44% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 -
Price 0.5250 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 -
P/RPS 6.51 5.60 6.51 5.39 8.03 8.11 11.16 -30.12%
  QoQ % 16.25% -13.98% 20.78% -32.88% -0.99% -27.33% -
  Horiz. % 58.33% 50.18% 58.33% 48.30% 71.95% 72.67% 100.00%
P/EPS 132.01 100.00 142.22 156.50 333.33 -29.37 -72.22 -
  QoQ % 32.01% -29.69% -9.12% -53.05% 1,234.93% 59.33% -
  Horiz. % -182.79% -138.47% -196.93% -216.70% -461.55% 40.67% 100.00%
EY 0.76 1.00 0.70 0.64 0.30 -3.41 -1.38 -
  QoQ % -24.00% 42.86% 9.38% 113.33% 108.80% -147.10% -
  Horiz. % -55.07% -72.46% -50.72% -46.38% -21.74% 247.10% 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 1.54 1.68 1.71 1.08 1.00 2.07 -17.85%
  QoQ % 0.00% -8.33% -1.75% 58.33% 8.00% -51.69% -
  Horiz. % 74.40% 74.40% 81.16% 82.61% 52.17% 48.31% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers