Highlights

[OCR] QoQ Quarter Result on 2016-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     -103.46%    YoY -     44.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 23,436 28,772 11,956 9,789 8,596 9,525 10,542 70.42%
  QoQ % -18.55% 140.65% 22.14% 13.88% -9.75% -9.65% -
  Horiz. % 222.31% 272.93% 113.41% 92.86% 81.54% 90.35% 100.00%
PBT 2,492 2,020 335 -2,860 -1,499 171 558 171.44%
  QoQ % 23.37% 502.99% 111.71% -90.79% -976.61% -69.35% -
  Horiz. % 446.60% 362.01% 60.04% -512.54% -268.64% 30.65% 100.00%
Tax -1,430 -1,017 -66 33 71 -31 -135 383.01%
  QoQ % -40.61% -1,440.91% -300.00% -53.52% 329.03% 77.04% -
  Horiz. % 1,059.26% 753.33% 48.89% -24.44% -52.59% 22.96% 100.00%
NP 1,062 1,003 269 -2,827 -1,428 140 423 84.83%
  QoQ % 5.88% 272.86% 109.52% -97.97% -1,120.00% -66.90% -
  Horiz. % 251.06% 237.12% 63.59% -668.32% -337.59% 33.10% 100.00%
NP to SH 1,073 990 288 -2,702 -1,328 169 423 86.10%
  QoQ % 8.38% 243.75% 110.66% -103.46% -885.80% -60.05% -
  Horiz. % 253.66% 234.04% 68.09% -638.77% -313.95% 39.95% 100.00%
Tax Rate 57.38 % 50.35 % 19.70 % - % - % 18.13 % 24.19 % 77.96%
  QoQ % 13.96% 155.58% 0.00% 0.00% 0.00% -25.05% -
  Horiz. % 237.21% 208.14% 81.44% 0.00% 0.00% 74.95% 100.00%
Total Cost 22,374 27,769 11,687 12,616 10,024 9,385 10,119 69.80%
  QoQ % -19.43% 137.61% -7.36% 25.86% 6.81% -7.25% -
  Horiz. % 221.11% 274.42% 115.50% 124.68% 99.06% 92.75% 100.00%
Net Worth 90,608 90,579 88,800 79,344 46,374 46,475 48,342 52.08%
  QoQ % 0.03% 2.00% 11.92% 71.09% -0.22% -3.86% -
  Horiz. % 187.43% 187.37% 183.69% 164.13% 95.93% 96.14% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 90,608 90,579 88,800 79,344 46,374 46,475 48,342 52.08%
  QoQ % 0.03% 2.00% 11.92% 71.09% -0.22% -3.86% -
  Horiz. % 187.43% 187.37% 183.69% 164.13% 95.93% 96.14% 100.00%
NOSH 238,444 238,366 240,000 214,444 210,793 211,250 201,428 11.92%
  QoQ % 0.03% -0.68% 11.92% 1.73% -0.22% 4.88% -
  Horiz. % 118.38% 118.34% 119.15% 106.46% 104.65% 104.88% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 4.53 % 3.49 % 2.25 % -28.88 % -16.61 % 1.47 % 4.01 % 8.48%
  QoQ % 29.80% 55.11% 107.79% -73.87% -1,229.93% -63.34% -
  Horiz. % 112.97% 87.03% 56.11% -720.20% -414.21% 36.66% 100.00%
ROE 1.18 % 1.09 % 0.32 % -3.41 % -2.86 % 0.36 % 0.88 % 21.62%
  QoQ % 8.26% 240.63% 109.38% -19.23% -894.44% -59.09% -
  Horiz. % 134.09% 123.86% 36.36% -387.50% -325.00% 40.91% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 9.83 12.07 4.98 4.56 4.08 4.51 5.23 52.36%
  QoQ % -18.56% 142.37% 9.21% 11.76% -9.53% -13.77% -
  Horiz. % 187.95% 230.78% 95.22% 87.19% 78.01% 86.23% 100.00%
EPS 0.45 0.42 0.12 -1.26 -0.63 0.08 0.21 66.29%
  QoQ % 7.14% 250.00% 109.52% -100.00% -887.50% -61.90% -
  Horiz. % 214.29% 200.00% 57.14% -600.00% -300.00% 38.10% 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 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 0.2400 35.88%
  QoQ % 0.00% 2.70% 0.00% 68.18% 0.00% -8.33% -
  Horiz. % 158.33% 158.33% 154.17% 154.17% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.28 8.94 3.71 3.04 2.67 2.96 3.28 70.24%
  QoQ % -18.57% 140.97% 22.04% 13.86% -9.80% -9.76% -
  Horiz. % 221.95% 272.56% 113.11% 92.68% 81.40% 90.24% 100.00%
EPS 0.33 0.31 0.09 -0.84 -0.41 0.05 0.13 86.19%
  QoQ % 6.45% 244.44% 110.71% -104.88% -920.00% -61.54% -
  Horiz. % 253.85% 238.46% 69.23% -646.15% -315.38% 38.46% 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 0.2815 0.2814 0.2759 0.2465 0.1441 0.1444 0.1502 52.07%
  QoQ % 0.04% 1.99% 11.93% 71.06% -0.21% -3.86% -
  Horiz. % 187.42% 187.35% 183.69% 164.11% 95.94% 96.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 0.4800 -
P/RPS 6.31 4.10 7.73 8.87 12.14 10.53 9.17 -22.08%
  QoQ % 53.90% -46.96% -12.85% -26.94% 15.29% 14.83% -
  Horiz. % 68.81% 44.71% 84.30% 96.73% 132.39% 114.83% 100.00%
P/EPS 137.78 119.18 320.83 -32.14 -78.57 593.75 228.57 -28.66%
  QoQ % 15.61% -62.85% 1,098.23% 59.09% -113.23% 159.77% -
  Horiz. % 60.28% 52.14% 140.36% -14.06% -34.37% 259.77% 100.00%
EY 0.73 0.84 0.31 -3.11 -1.27 0.17 0.44 40.19%
  QoQ % -13.10% 170.97% 109.97% -144.88% -847.06% -61.36% -
  Horiz. % 165.91% 190.91% 70.45% -706.82% -288.64% 38.64% 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 1.63 1.30 1.04 1.09 2.25 2.16 2.00 -12.76%
  QoQ % 25.38% 25.00% -4.59% -51.56% 4.17% 8.00% -
  Horiz. % 81.50% 65.00% 52.00% 54.50% 112.50% 108.00% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 17/12/15 -
Price 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 0.4850 -
P/RPS 6.51 5.39 8.03 8.11 11.16 11.09 9.27 -21.01%
  QoQ % 20.78% -32.88% -0.99% -27.33% 0.63% 19.63% -
  Horiz. % 70.23% 58.14% 86.62% 87.49% 120.39% 119.63% 100.00%
P/EPS 142.22 156.50 333.33 -29.37 -72.22 625.00 230.95 -27.64%
  QoQ % -9.12% -53.05% 1,234.93% 59.33% -111.56% 170.62% -
  Horiz. % 61.58% 67.76% 144.33% -12.72% -31.27% 270.62% 100.00%
EY 0.70 0.64 0.30 -3.41 -1.38 0.16 0.43 38.43%
  QoQ % 9.38% 113.33% 108.80% -147.10% -962.50% -62.79% -
  Horiz. % 162.79% 148.84% 69.77% -793.02% -320.93% 37.21% 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 1.68 1.71 1.08 1.00 2.07 2.27 2.02 -11.57%
  QoQ % -1.75% 58.33% 8.00% -51.69% -8.81% 12.38% -
  Horiz. % 83.17% 84.65% 53.47% 49.50% 102.48% 112.38% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers