Highlights

[OCR] QoQ Quarter Result on 2018-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     -170.15%    YoY -     -175.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 4,578 13,082 11,970 21,362 21,519 24,609 23,436 -66.23%
  QoQ % -65.01% 9.29% -43.97% -0.73% -12.56% 5.01% -
  Horiz. % 19.53% 55.82% 51.08% 91.15% 91.82% 105.01% 100.00%
PBT 1,050 4,294 896 1,524 2,530 1,784 2,492 -43.71%
  QoQ % -75.55% 379.24% -41.21% -39.76% 41.82% -28.41% -
  Horiz. % 42.13% 172.31% 35.96% 61.16% 101.52% 71.59% 100.00%
Tax -803 -1,223 858 -603 -363 -1,413 -1,430 -31.86%
  QoQ % 34.34% -242.54% 242.29% -66.12% 74.31% 1.19% -
  Horiz. % 56.15% 85.52% -60.00% 42.17% 25.38% 98.81% 100.00%
NP 247 3,071 1,754 921 2,167 371 1,062 -62.08%
  QoQ % -91.96% 75.09% 90.45% -57.50% 484.10% -65.07% -
  Horiz. % 23.26% 289.17% 165.16% 86.72% 204.05% 34.93% 100.00%
NP to SH 175 1,064 1,145 -745 1,062 1,378 1,073 -70.05%
  QoQ % -83.55% -7.07% 253.69% -170.15% -22.93% 28.42% -
  Horiz. % 16.31% 99.16% 106.71% -69.43% 98.97% 128.42% 100.00%
Tax Rate 76.48 % 28.48 % -95.76 % 39.57 % 14.35 % 79.20 % 57.38 % 21.05%
  QoQ % 168.54% 129.74% -342.00% 175.75% -81.88% 38.03% -
  Horiz. % 133.29% 49.63% -166.89% 68.96% 25.01% 138.03% 100.00%
Total Cost 4,331 10,011 10,216 20,441 19,352 24,238 22,374 -66.44%
  QoQ % -56.74% -2.01% -50.02% 5.63% -20.16% 8.33% -
  Horiz. % 19.36% 44.74% 45.66% 91.36% 86.49% 108.33% 100.00%
Net Worth 102,338 102,338 96,507 95,102 90,789 89,449 90,608 8.43%
  QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% -
  Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 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 89,449 90,608 8.43%
  QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% -
  Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 100.00%
NOSH 292,395 292,395 283,847 279,712 267,029 241,754 238,444 14.52%
  QoQ % 0.00% 3.01% 1.48% 4.75% 10.45% 1.39% -
  Horiz. % 122.63% 122.63% 119.04% 117.31% 111.99% 101.39% 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 5.40 % 23.48 % 14.65 % 4.31 % 10.07 % 1.51 % 4.53 % 12.39%
  QoQ % -77.00% 60.27% 239.91% -57.20% 566.89% -66.67% -
  Horiz. % 119.21% 518.32% 323.40% 95.14% 222.30% 33.33% 100.00%
ROE 0.17 % 1.04 % 1.19 % -0.78 % 1.17 % 1.54 % 1.18 % -72.42%
  QoQ % -83.65% -12.61% 252.56% -166.67% -24.03% 30.51% -
  Horiz. % 14.41% 88.14% 100.85% -66.10% 99.15% 130.51% 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 1.57 4.47 4.22 7.64 8.06 10.18 9.83 -70.46%
  QoQ % -64.88% 5.92% -44.76% -5.21% -20.83% 3.56% -
  Horiz. % 15.97% 45.47% 42.93% 77.72% 81.99% 103.56% 100.00%
EPS 0.06 0.36 0.40 -0.27 0.40 0.57 0.45 -73.80%
  QoQ % -83.33% -10.00% 248.15% -167.50% -29.82% 26.67% -
  Horiz. % 13.33% 80.00% 88.89% -60.00% 88.89% 126.67% 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 - 413,857
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 1.42 4.06 3.72 6.64 6.69 7.65 7.28 -66.27%
  QoQ % -65.02% 9.14% -43.98% -0.75% -12.55% 5.08% -
  Horiz. % 19.51% 55.77% 51.10% 91.21% 91.90% 105.08% 100.00%
EPS 0.05 0.33 0.36 -0.23 0.33 0.43 0.33 -71.48%
  QoQ % -84.85% -8.33% 256.52% -169.70% -23.26% 30.30% -
  Horiz. % 15.15% 100.00% 109.09% -69.70% 100.00% 130.30% 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 0.3179 0.3179 0.2998 0.2954 0.2821 0.2779 0.2815 8.42%
  QoQ % 0.00% 6.04% 1.49% 4.71% 1.51% -1.28% -
  Horiz. % 112.93% 112.93% 106.50% 104.94% 100.21% 98.72% 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 20.44 10.06 9.60 6.87 6.82 5.60 6.31 118.46%
  QoQ % 103.18% 4.79% 39.74% 0.73% 21.79% -11.25% -
  Horiz. % 323.93% 159.43% 152.14% 108.87% 108.08% 88.75% 100.00%
P/EPS 534.67 123.66 100.40 -197.11 138.29 100.00 137.78 146.34%
  QoQ % 332.37% 23.17% 150.94% -242.53% 38.29% -27.42% -
  Horiz. % 388.06% 89.75% 72.87% -143.06% 100.37% 72.58% 100.00%
EY 0.19 0.81 1.00 -0.51 0.72 1.00 0.73 -59.13%
  QoQ % -76.54% -19.00% 296.08% -170.83% -28.00% 36.99% -
  Horiz. % 26.03% 110.96% 136.99% -69.86% 98.63% 136.99% 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 18.52 7.26 8.42 6.55 6.51 5.60 6.51 100.39%
  QoQ % 155.10% -13.78% 28.55% 0.61% 16.25% -13.98% -
  Horiz. % 284.49% 111.52% 129.34% 100.61% 100.00% 86.02% 100.00%
P/EPS 484.54 89.31 88.00 -187.73 132.01 100.00 142.22 125.91%
  QoQ % 442.54% 1.49% 146.88% -242.21% 32.01% -29.69% -
  Horiz. % 340.70% 62.80% 61.88% -132.00% 92.82% 70.31% 100.00%
EY 0.21 1.12 1.14 -0.53 0.76 1.00 0.70 -55.09%
  QoQ % -81.25% -1.75% 315.09% -169.74% -24.00% 42.86% -
  Horiz. % 30.00% 160.00% 162.86% -75.71% 108.57% 142.86% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
6. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
7. This Stock Will Fly On Monday - Herbert Chua Herbert
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers