Highlights

[OCR] QoQ Quarter Result on 2015-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     -155.74%    YoY -     -62.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 8,596 9,525 10,542 6,351 11,896 7,611 10,905 -14.68%
  QoQ % -9.75% -9.65% 65.99% -46.61% 56.30% -30.21% -
  Horiz. % 78.83% 87.35% 96.67% 58.24% 109.09% 69.79% 100.00%
PBT -1,499 171 558 -4,955 -1,903 -736 -366 156.20%
  QoQ % -976.61% -69.35% 111.26% -160.38% -158.56% -101.09% -
  Horiz. % 409.56% -46.72% -152.46% 1,353.83% 519.95% 201.09% 100.00%
Tax 71 -31 -135 72 -6 -51 -47 -
  QoQ % 329.03% 77.04% -287.50% 1,300.00% 88.24% -8.51% -
  Horiz. % -151.06% 65.96% 287.23% -153.19% 12.77% 108.51% 100.00%
NP -1,428 140 423 -4,883 -1,909 -787 -413 128.83%
  QoQ % -1,120.00% -66.90% 108.66% -155.79% -142.57% -90.56% -
  Horiz. % 345.76% -33.90% -102.42% 1,182.32% 462.23% 190.56% 100.00%
NP to SH -1,328 169 423 -4,882 -1,909 -787 -413 118.01%
  QoQ % -885.80% -60.05% 108.66% -155.74% -142.57% -90.56% -
  Horiz. % 321.55% -40.92% -102.42% 1,182.08% 462.23% 190.56% 100.00%
Tax Rate - % 18.13 % 24.19 % - % - % - % - % -
  QoQ % 0.00% -25.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.95% 100.00% - - - -
Total Cost 10,024 9,385 10,119 11,234 13,805 8,398 11,318 -7.78%
  QoQ % 6.81% -7.25% -9.93% -18.62% 64.38% -25.80% -
  Horiz. % 88.57% 82.92% 89.41% 99.26% 121.97% 74.20% 100.00%
Net Worth 46,374 46,475 48,342 49,024 52,802 51,826 39,647 11.02%
  QoQ % -0.22% -3.86% -1.39% -7.15% 1.88% 30.72% -
  Horiz. % 116.97% 117.22% 121.93% 123.65% 133.18% 130.72% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 46,374 46,475 48,342 49,024 52,802 51,826 39,647 11.02%
  QoQ % -0.22% -3.86% -1.39% -7.15% 1.88% 30.72% -
  Horiz. % 116.97% 117.22% 121.93% 123.65% 133.18% 130.72% 100.00%
NOSH 210,793 211,250 201,428 204,267 203,085 191,951 165,200 17.66%
  QoQ % -0.22% 4.88% -1.39% 0.58% 5.80% 16.19% -
  Horiz. % 127.60% 127.88% 121.93% 123.65% 122.93% 116.19% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -16.61 % 1.47 % 4.01 % -76.89 % -16.05 % -10.34 % -3.79 % 168.05%
  QoQ % -1,229.93% -63.34% 105.22% -379.07% -55.22% -172.82% -
  Horiz. % 438.26% -38.79% -105.80% 2,028.76% 423.48% 272.82% 100.00%
ROE -2.86 % 0.36 % 0.88 % -9.96 % -3.62 % -1.52 % -1.04 % 96.41%
  QoQ % -894.44% -59.09% 108.84% -175.14% -138.16% -46.15% -
  Horiz. % 275.00% -34.62% -84.62% 957.69% 348.08% 146.15% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 4.08 4.51 5.23 3.11 5.86 3.97 6.60 -27.45%
  QoQ % -9.53% -13.77% 68.17% -46.93% 47.61% -39.85% -
  Horiz. % 61.82% 68.33% 79.24% 47.12% 88.79% 60.15% 100.00%
EPS -0.63 0.08 0.21 -2.39 -0.94 -0.41 -0.25 85.29%
  QoQ % -887.50% -61.90% 108.79% -154.26% -129.27% -64.00% -
  Horiz. % 252.00% -32.00% -84.00% 956.00% 376.00% 164.00% 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 0.2200 0.2200 0.2400 0.2400 0.2600 0.2700 0.2400 -5.64%
  QoQ % 0.00% -8.33% 0.00% -7.69% -3.70% 12.50% -
  Horiz. % 91.67% 91.67% 100.00% 100.00% 108.33% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 328,982
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 2.61 2.90 3.20 1.93 3.62 2.31 3.31 -14.66%
  QoQ % -10.00% -9.37% 65.80% -46.69% 56.71% -30.21% -
  Horiz. % 78.85% 87.61% 96.68% 58.31% 109.37% 69.79% 100.00%
EPS -0.40 0.05 0.13 -1.48 -0.58 -0.24 -0.13 111.69%
  QoQ % -900.00% -61.54% 108.78% -155.17% -141.67% -84.62% -
  Horiz. % 307.69% -38.46% -100.00% 1,138.46% 446.15% 184.62% 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 0.1410 0.1413 0.1469 0.1490 0.1605 0.1575 0.1205 11.05%
  QoQ % -0.21% -3.81% -1.41% -7.17% 1.90% 30.71% -
  Horiz. % 117.01% 117.26% 121.91% 123.65% 133.20% 130.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.4950 0.4750 0.4800 0.5600 0.5050 0.6000 0.6200 -
P/RPS 12.14 10.53 9.17 18.01 8.62 15.13 9.39 18.70%
  QoQ % 15.29% 14.83% -49.08% 108.93% -43.03% 61.13% -
  Horiz. % 129.29% 112.14% 97.66% 191.80% 91.80% 161.13% 100.00%
P/EPS -78.57 593.75 228.57 -23.43 -53.72 -146.34 -248.00 -53.56%
  QoQ % -113.23% 159.77% 1,075.54% 56.38% 63.29% 40.99% -
  Horiz. % 31.68% -239.42% -92.17% 9.45% 21.66% 59.01% 100.00%
EY -1.27 0.17 0.44 -4.27 -1.86 -0.68 -0.40 116.17%
  QoQ % -847.06% -61.36% 110.30% -129.57% -173.53% -70.00% -
  Horiz. % 317.50% -42.50% -110.00% 1,067.50% 465.00% 170.00% 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 2.25 2.16 2.00 2.33 1.94 2.22 2.58 -8.73%
  QoQ % 4.17% 8.00% -14.16% 20.10% -12.61% -13.95% -
  Horiz. % 87.21% 83.72% 77.52% 90.31% 75.19% 86.05% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 24/03/16 17/12/15 28/09/15 26/06/15 27/03/15 16/12/14 -
Price 0.4550 0.5000 0.4850 0.4950 0.4800 0.4850 0.5500 -
P/RPS 11.16 11.09 9.27 15.92 8.19 12.23 8.33 21.55%
  QoQ % 0.63% 19.63% -41.77% 94.38% -33.03% 46.82% -
  Horiz. % 133.97% 133.13% 111.28% 191.12% 98.32% 146.82% 100.00%
P/EPS -72.22 625.00 230.95 -20.71 -51.06 -118.29 -220.00 -52.45%
  QoQ % -111.56% 170.62% 1,215.16% 59.44% 56.83% 46.23% -
  Horiz. % 32.83% -284.09% -104.98% 9.41% 23.21% 53.77% 100.00%
EY -1.38 0.16 0.43 -4.83 -1.96 -0.85 -0.45 111.22%
  QoQ % -962.50% -62.79% 108.90% -146.43% -130.59% -88.89% -
  Horiz. % 306.67% -35.56% -95.56% 1,073.33% 435.56% 188.89% 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 2.07 2.27 2.02 2.06 1.85 1.80 2.29 -6.52%
  QoQ % -8.81% 12.38% -1.94% 11.35% 2.78% -21.40% -
  Horiz. % 90.39% 99.13% 88.21% 89.96% 80.79% 78.60% 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 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
7. SAPNRG or SAPNRG-WA? i3gambler
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers