Highlights

[OCR] QoQ TTM Result on 2017-04-30 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 21-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
30-Apr-2017
Profit Trend QoQ -     87.25%    YoY -     93.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 48,045 98,336 88,773 73,953 59,113 39,866 38,452 16.99%
  QoQ % -51.14% 10.77% 20.04% 25.10% 48.28% 3.68% -
  Horiz. % 124.95% 255.74% 230.87% 192.33% 153.73% 103.68% 100.00%
PBT 4,276 8,826 6,631 1,987 -2,004 -3,853 -3,630 -
  QoQ % -51.55% 33.10% 233.72% 199.15% 47.99% -6.14% -
  Horiz. % -117.80% -243.14% -182.67% -54.74% 55.21% 106.14% 100.00%
Tax -2,843 -4,223 -3,926 3,174 -979 7 -62 1,381.38%
  QoQ % 32.68% -7.56% -223.69% 424.21% -14,085.71% 111.29% -
  Horiz. % 4,585.48% 6,811.29% 6,332.26% -5,119.35% 1,579.03% -11.29% 100.00%
NP 1,433 4,603 2,705 5,161 -2,983 -3,846 -3,692 -
  QoQ % -68.87% 70.17% -47.59% 273.01% 22.44% -4.17% -
  Horiz. % -38.81% -124.67% -73.27% -139.79% 80.80% 104.17% 100.00%
NP to SH 2,451 4,503 3,729 -351 -2,752 -3,573 -3,438 -
  QoQ % -45.57% 20.76% 1,162.39% 87.25% 22.98% -3.93% -
  Horiz. % -71.29% -130.98% -108.46% 10.21% 80.05% 103.93% 100.00%
Tax Rate 66.49 % 47.85 % 59.21 % -159.74 % - % - % - % -
  QoQ % 38.96% -19.19% 137.07% 0.00% 0.00% 0.00% -
  Horiz. % -41.62% -29.95% -37.07% 100.00% - - -
Total Cost 46,612 93,733 86,068 68,792 62,096 43,712 42,144 7.36%
  QoQ % -50.27% 8.91% 25.11% 10.78% 42.06% 3.72% -
  Horiz. % 110.60% 222.41% 204.22% 163.23% 147.34% 103.72% 100.00%
Net Worth 98,800 90,789 89,449 90,608 90,579 88,800 79,344 16.71%
  QoQ % 8.82% 1.50% -1.28% 0.03% 2.00% 11.92% -
  Horiz. % 124.52% 114.42% 112.74% 114.20% 114.16% 111.92% 100.00%
Dividend
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 98,800 90,789 89,449 90,608 90,579 88,800 79,344 16.71%
  QoQ % 8.82% 1.50% -1.28% 0.03% 2.00% 11.92% -
  Horiz. % 124.52% 114.42% 112.74% 114.20% 114.16% 111.92% 100.00%
NOSH 267,029 267,029 241,754 238,444 238,366 240,000 214,444 16.71%
  QoQ % 0.00% 10.45% 1.39% 0.03% -0.68% 11.92% -
  Horiz. % 124.52% 124.52% 112.74% 111.19% 111.16% 111.92% 100.00%
Ratio Analysis
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 2.98 % 4.68 % 3.05 % 6.98 % -5.05 % -9.65 % -9.60 % -
  QoQ % -36.32% 53.44% -56.30% 238.22% 47.67% -0.52% -
  Horiz. % -31.04% -48.75% -31.77% -72.71% 52.60% 100.52% 100.00%
ROE 2.48 % 4.96 % 4.17 % -0.39 % -3.04 % -4.02 % -4.33 % -
  QoQ % -50.00% 18.94% 1,169.23% 87.17% 24.38% 7.16% -
  Horiz. % -57.27% -114.55% -96.30% 9.01% 70.21% 92.84% 100.00%
Per Share
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 17.99 36.83 36.72 31.01 24.80 16.61 17.93 0.24%
  QoQ % -51.15% 0.30% 18.41% 25.04% 49.31% -7.36% -
  Horiz. % 100.33% 205.41% 204.80% 172.95% 138.32% 92.64% 100.00%
EPS 0.92 1.69 1.54 -0.15 -1.15 -1.49 -1.60 -
  QoQ % -45.56% 9.74% 1,126.67% 86.96% 22.82% 6.88% -
  Horiz. % -57.50% -105.62% -96.25% 9.38% 71.88% 93.12% 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 0.3700 0.3400 0.3700 0.3800 0.3800 0.3700 0.3700 -
  QoQ % 8.82% -8.11% -2.63% 0.00% 2.70% 0.00% -
  Horiz. % 100.00% 91.89% 100.00% 102.70% 102.70% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 414,282
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 11.60 23.74 21.43 17.85 14.27 9.62 9.28 17.03%
  QoQ % -51.14% 10.78% 20.06% 25.09% 48.34% 3.66% -
  Horiz. % 125.00% 255.82% 230.93% 192.35% 153.77% 103.66% 100.00%
EPS 0.59 1.09 0.90 -0.08 -0.66 -0.86 -0.83 -
  QoQ % -45.87% 21.11% 1,225.00% 87.88% 23.26% -3.61% -
  Horiz. % -71.08% -131.33% -108.43% 9.64% 79.52% 103.61% 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 0.2385 0.2191 0.2159 0.2187 0.2186 0.2143 0.1915 16.73%
  QoQ % 8.85% 1.48% -1.28% 0.05% 2.01% 11.91% -
  Horiz. % 124.54% 114.41% 112.74% 114.20% 114.15% 111.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/12/17 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.5550 0.5500 0.5700 0.6200 0.4950 0.3850 0.4050 -
P/RPS 3.08 1.49 1.55 2.00 2.00 2.32 2.26 24.37%
  QoQ % 106.71% -3.87% -22.50% 0.00% -13.79% 2.65% -
  Horiz. % 136.28% 65.93% 68.58% 88.50% 88.50% 102.65% 100.00%
P/EPS 60.47 32.62 36.95 -421.18 -42.87 -25.86 -25.26 -
  QoQ % 85.38% -11.72% 108.77% -882.46% -65.78% -2.38% -
  Horiz. % -239.39% -129.14% -146.28% 1,667.38% 169.71% 102.38% 100.00%
EY 1.65 3.07 2.71 -0.24 -2.33 -3.87 -3.96 -
  QoQ % -46.25% 13.28% 1,229.17% 89.70% 39.79% 2.27% -
  Horiz. % -41.67% -77.53% -68.43% 6.06% 58.84% 97.73% 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 1.50 1.62 1.54 1.63 1.30 1.04 1.09 25.23%
  QoQ % -7.41% 5.19% -5.52% 25.38% 25.00% -4.59% -
  Horiz. % 137.61% 148.62% 141.28% 149.54% 119.27% 95.41% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date - 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 -
Price 0.0000 0.5250 0.5700 0.6400 0.6500 0.4000 0.3700 -
P/RPS 0.00 1.43 1.55 2.06 2.62 2.41 2.06 -
  QoQ % 0.00% -7.74% -24.76% -21.37% 8.71% 16.99% -
  Horiz. % 0.00% 69.42% 75.24% 100.00% 127.18% 116.99% 100.00%
P/EPS 0.00 31.13 36.95 -434.77 -56.30 -26.87 -23.08 -
  QoQ % 0.00% -15.75% 108.50% -672.24% -109.53% -16.42% -
  Horiz. % -0.00% -134.88% -160.10% 1,883.75% 243.93% 116.42% 100.00%
EY 0.00 3.21 2.71 -0.23 -1.78 -3.72 -4.33 -
  QoQ % 0.00% 18.45% 1,278.26% 87.08% 52.15% 14.09% -
  Horiz. % -0.00% -74.13% -62.59% 5.31% 41.11% 85.91% 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 0.00 1.54 1.54 1.68 1.71 1.08 1.00 -
  QoQ % 0.00% 0.00% -8.33% -1.75% 58.33% 8.00% -
  Horiz. % 0.00% 154.00% 154.00% 168.00% 171.00% 108.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

213  595  542  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.01-0.03 
 XOX 0.11+0.005 
 KANGER 0.1750.00 
 AT 0.080.00 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS