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 - 328,982
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.12 8.75 3.63 2.98 2.61 2.90 3.20 70.52%
  QoQ % -18.63% 141.05% 21.81% 14.18% -10.00% -9.37% -
  Horiz. % 222.50% 273.44% 113.44% 93.12% 81.56% 90.62% 100.00%
EPS 0.33 0.30 0.09 -0.82 -0.40 0.05 0.13 86.19%
  QoQ % 10.00% 233.33% 110.98% -105.00% -900.00% -61.54% -
  Horiz. % 253.85% 230.77% 69.23% -630.77% -307.69% 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 0.2754 0.2753 0.2699 0.2412 0.1410 0.1413 0.1469 52.10%
  QoQ % 0.04% 2.00% 11.90% 71.06% -0.21% -3.81% -
  Horiz. % 187.47% 187.41% 183.73% 164.19% 95.98% 96.19% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. 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
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers