Highlights

[OCR] QoQ Quarter Result on 2017-07-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
31-Jul-2017
Profit Trend QoQ -     28.42%    YoY -     151.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 21,362 0 21,519 24,609 23,436 28,772 11,956 58.97%
  QoQ % 0.00% 0.00% -12.56% 5.01% -18.55% 140.65% -
  Horiz. % 178.67% 0.00% 179.98% 205.83% 196.02% 240.65% 100.00%
PBT 1,524 0 2,530 1,784 2,492 2,020 335 235.34%
  QoQ % 0.00% 0.00% 41.82% -28.41% 23.37% 502.99% -
  Horiz. % 454.93% 0.00% 755.22% 532.54% 743.88% 602.99% 100.00%
Tax -603 0 -363 -1,413 -1,430 -1,017 -66 485.27%
  QoQ % 0.00% 0.00% 74.31% 1.19% -40.61% -1,440.91% -
  Horiz. % 913.64% -0.00% 550.00% 2,140.91% 2,166.67% 1,540.91% 100.00%
NP 921 0 2,167 371 1,062 1,003 269 167.24%
  QoQ % 0.00% 0.00% 484.10% -65.07% 5.88% 272.86% -
  Horiz. % 342.38% 0.00% 805.58% 137.92% 394.80% 372.86% 100.00%
NP to SH -745 0 1,062 1,378 1,073 990 288 -
  QoQ % 0.00% 0.00% -22.93% 28.42% 8.38% 243.75% -
  Horiz. % -258.68% 0.00% 368.75% 478.47% 372.57% 343.75% 100.00%
Tax Rate 39.57 % - % 14.35 % 79.20 % 57.38 % 50.35 % 19.70 % 74.55%
  QoQ % 0.00% 0.00% -81.88% 38.03% 13.96% 155.58% -
  Horiz. % 200.86% 0.00% 72.84% 402.03% 291.27% 255.58% 100.00%
Total Cost 20,441 0 19,352 24,238 22,374 27,769 11,687 56.29%
  QoQ % 0.00% 0.00% -20.16% 8.33% -19.43% 137.61% -
  Horiz. % 174.90% 0.00% 165.59% 207.39% 191.44% 237.61% 100.00%
Net Worth 95,102 98,800 90,789 89,449 90,608 90,579 88,800 5.63%
  QoQ % -3.74% 8.82% 1.50% -1.28% 0.03% 2.00% -
  Horiz. % 107.10% 111.26% 102.24% 100.73% 102.04% 102.00% 100.00%
Dividend
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 95,102 98,800 90,789 89,449 90,608 90,579 88,800 5.63%
  QoQ % -3.74% 8.82% 1.50% -1.28% 0.03% 2.00% -
  Horiz. % 107.10% 111.26% 102.24% 100.73% 102.04% 102.00% 100.00%
NOSH 279,712 267,029 267,029 241,754 238,444 238,366 240,000 13.01%
  QoQ % 4.75% 0.00% 10.45% 1.39% 0.03% -0.68% -
  Horiz. % 116.55% 111.26% 111.26% 100.73% 99.35% 99.32% 100.00%
Ratio Analysis
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 4.31 % - % 10.07 % 1.51 % 4.53 % 3.49 % 2.25 % 68.06%
  QoQ % 0.00% 0.00% 566.89% -66.67% 29.80% 55.11% -
  Horiz. % 191.56% 0.00% 447.56% 67.11% 201.33% 155.11% 100.00%
ROE -0.78 % - % 1.17 % 1.54 % 1.18 % 1.09 % 0.32 % -
  QoQ % 0.00% 0.00% -24.03% 30.51% 8.26% 240.63% -
  Horiz. % -243.75% 0.00% 365.62% 481.25% 368.75% 340.63% 100.00%
Per Share
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 7.64 - 8.06 10.18 9.83 12.07 4.98 40.75%
  QoQ % 0.00% 0.00% -20.83% 3.56% -18.56% 142.37% -
  Horiz. % 153.41% 0.00% 161.85% 204.42% 197.39% 242.37% 100.00%
EPS -0.27 0.00 0.40 0.57 0.45 0.42 0.12 -
  QoQ % 0.00% 0.00% -29.82% 26.67% 7.14% 250.00% -
  Horiz. % -225.00% 0.00% 333.33% 475.00% 375.00% 350.00% 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 0.3400 0.3700 0.3800 0.3800 0.3700 -6.53%
  QoQ % -8.11% 8.82% -8.11% -2.63% 0.00% 2.70% -
  Horiz. % 91.89% 100.00% 91.89% 100.00% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 6.51 - 6.56 7.50 7.15 8.77 3.65 58.75%
  QoQ % 0.00% 0.00% -12.53% 4.90% -18.47% 140.27% -
  Horiz. % 178.36% 0.00% 179.73% 205.48% 195.89% 240.27% 100.00%
EPS -0.23 0.00 0.32 0.42 0.33 0.30 0.09 -
  QoQ % 0.00% 0.00% -23.81% 27.27% 10.00% 233.33% -
  Horiz. % -255.56% 0.00% 355.56% 466.67% 366.67% 333.33% 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 0.2900 0.3013 0.2769 0.2728 0.2763 0.2762 0.2708 5.62%
  QoQ % -3.75% 8.81% 1.50% -1.27% 0.04% 1.99% -
  Horiz. % 107.09% 111.26% 102.25% 100.74% 102.03% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/01/18 29/12/17 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.5250 0.5550 0.5500 0.5700 0.6200 0.4950 0.3850 -
P/RPS 6.87 0.00 6.82 5.60 6.31 4.10 7.73 -8.99%
  QoQ % 0.00% 0.00% 21.79% -11.25% 53.90% -46.96% -
  Horiz. % 88.87% 0.00% 88.23% 72.45% 81.63% 53.04% 100.00%
P/EPS -197.11 0.00 138.29 100.00 137.78 119.18 320.83 -
  QoQ % 0.00% 0.00% 38.29% -27.42% 15.61% -62.85% -
  Horiz. % -61.44% 0.00% 43.10% 31.17% 42.94% 37.15% 100.00%
EY -0.51 0.00 0.72 1.00 0.73 0.84 0.31 -
  QoQ % 0.00% 0.00% -28.00% 36.99% -13.10% 170.97% -
  Horiz. % -164.52% 0.00% 232.26% 322.58% 235.48% 270.97% 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 1.50 1.62 1.54 1.63 1.30 1.04 36.83%
  QoQ % 2.67% -7.41% 5.19% -5.52% 25.38% 25.00% -
  Horiz. % 148.08% 144.23% 155.77% 148.08% 156.73% 125.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/03/18 - 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 -
Price 0.5000 0.0000 0.5250 0.5700 0.6400 0.6500 0.4000 -
P/RPS 6.55 0.00 6.51 5.60 6.51 5.39 8.03 -15.02%
  QoQ % 0.00% 0.00% 16.25% -13.98% 20.78% -32.88% -
  Horiz. % 81.57% 0.00% 81.07% 69.74% 81.07% 67.12% 100.00%
P/EPS -187.73 0.00 132.01 100.00 142.22 156.50 333.33 -
  QoQ % 0.00% 0.00% 32.01% -29.69% -9.12% -53.05% -
  Horiz. % -56.32% 0.00% 39.60% 30.00% 42.67% 46.95% 100.00%
EY -0.53 0.00 0.76 1.00 0.70 0.64 0.30 -
  QoQ % 0.00% 0.00% -24.00% 42.86% 9.38% 113.33% -
  Horiz. % -176.67% 0.00% 253.33% 333.33% 233.33% 213.33% 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 1.47 0.00 1.54 1.54 1.68 1.71 1.08 27.92%
  QoQ % 0.00% 0.00% 0.00% -8.33% -1.75% 58.33% -
  Horiz. % 136.11% 0.00% 142.59% 142.59% 155.56% 158.33% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers