Highlights

[OCR] QoQ Quarter Result on 2018-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 31-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Oct-2018
Profit Trend QoQ -     -83.55%    YoY -     -83.52%
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 - 321,764
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 4.07 3.72 6.64 6.69 7.65 7.28 -66.27%
  QoQ % -65.11% 9.41% -43.98% -0.75% -12.55% 5.08% -
  Horiz. % 19.51% 55.91% 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 0.3181 0.3181 0.2999 0.2956 0.2822 0.2780 0.2816 8.44%
  QoQ % 0.00% 6.07% 1.45% 4.75% 1.51% -1.28% -
  Horiz. % 112.96% 112.96% 106.50% 104.97% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 火中取栗拼油气(下) 菜鸟必学7招/冷眼 【冷眼专栏】漫漫投资路
2. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
3. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
7. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers