Highlights

[OCR] QoQ TTM Result on 2018-06-30 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -85.92%    YoY -     -85.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
Revenue 50,992 25,052 67,933 33,332 79,460 21,362 90,926 -53.85%
  QoQ % 103.54% -63.12% 103.81% -58.05% 271.97% -76.51% -
  Horiz. % 56.08% 27.55% 74.71% 36.66% 87.39% 23.49% 100.00%
PBT 7,764 5,190 9,244 2,420 6,734 1,524 8,330 -8.98%
  QoQ % 49.60% -43.86% 281.98% -64.06% 341.86% -81.70% -
  Horiz. % 93.21% 62.30% 110.97% 29.05% 80.84% 18.30% 100.00%
Tax -1,771 -365 -1,331 255 -1,521 -603 -3,809 -64.08%
  QoQ % -385.21% 72.58% -621.96% 116.77% -152.24% 84.17% -
  Horiz. % 46.50% 9.58% 34.94% -6.69% 39.93% 15.83% 100.00%
NP 5,993 4,825 7,913 2,675 5,213 921 4,521 45.77%
  QoQ % 24.21% -39.02% 195.81% -48.69% 466.02% -79.63% -
  Horiz. % 132.56% 106.72% 175.03% 59.17% 115.31% 20.37% 100.00%
NP to SH 1,639 2,209 2,526 400 2,840 -745 2,768 -50.37%
  QoQ % -25.80% -12.55% 531.50% -85.92% 481.21% -126.91% -
  Horiz. % 59.21% 79.80% 91.26% 14.45% 102.60% -26.91% 100.00%
Tax Rate 22.81 % 7.03 % 14.40 % -10.54 % 22.59 % 39.57 % 45.73 % -60.54%
  QoQ % 224.47% -51.18% 236.62% -146.66% -42.91% -13.47% -
  Horiz. % 49.88% 15.37% 31.49% -23.05% 49.40% 86.53% 100.00%
Total Cost 44,999 20,227 60,020 30,657 74,247 20,441 86,405 -58.20%
  QoQ % 122.47% -66.30% 95.78% -58.71% 263.23% -76.34% -
  Horiz. % 52.08% 23.41% 69.46% 35.48% 85.93% 23.66% 100.00%
Net Worth 102,338 - 102,338 - 96,507 - 95,102 10.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.61% 0.00% 107.61% 0.00% 101.48% 0.00% 100.00%
Dividend
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 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
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
Net Worth 102,338 - 102,338 - 96,507 - 95,102 10.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.61% 0.00% 107.61% 0.00% 101.48% 0.00% 100.00%
NOSH 292,395 292,395 292,395 283,847 283,847 279,712 279,712 6.11%
  QoQ % 0.00% 0.00% 3.01% 0.00% 1.48% 0.00% -
  Horiz. % 104.53% 104.53% 104.53% 101.48% 101.48% 100.00% 100.00%
Ratio Analysis
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
NP Margin 11.75 % 19.26 % 11.65 % 8.03 % 6.56 % 4.31 % 4.97 % 215.94%
  QoQ % -38.99% 65.32% 45.08% 22.41% 52.20% -13.28% -
  Horiz. % 236.42% 387.53% 234.41% 161.57% 131.99% 86.72% 100.00%
ROE 1.60 % - % 2.47 % - % 2.94 % - % 2.91 % -55.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.98% 0.00% 84.88% 0.00% 101.03% 0.00% 100.00%
Per Share
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
RPS 17.44 8.57 23.23 11.74 27.99 7.64 32.51 -56.51%
  QoQ % 103.50% -63.11% 97.87% -58.06% 266.36% -76.50% -
  Horiz. % 53.65% 26.36% 71.45% 36.11% 86.10% 23.50% 100.00%
EPS 0.56 0.76 0.86 0.14 1.00 -0.27 0.99 -53.32%
  QoQ % -26.32% -11.63% 514.29% -86.00% 470.37% -127.27% -
  Horiz. % 56.57% 76.77% 86.87% 14.14% 101.01% -27.27% 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 3.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.94% 0.00% 102.94% 0.00% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
RPS 11.20 5.50 14.92 7.32 17.45 4.69 19.97 -53.85%
  QoQ % 103.64% -63.14% 103.83% -58.05% 272.07% -76.51% -
  Horiz. % 56.08% 27.54% 74.71% 36.65% 87.38% 23.49% 100.00%
EPS 0.36 0.49 0.55 0.09 0.62 -0.16 0.61 -50.59%
  QoQ % -26.53% -10.91% 511.11% -85.48% 487.50% -126.23% -
  Horiz. % 59.02% 80.33% 90.16% 14.75% 101.64% -26.23% 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 0.2248 - 0.2248 - 0.2120 - 0.2089 10.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.61% 0.00% 107.61% 0.00% 101.48% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
Date 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 30/01/18 -
Price 0.3200 0.3250 0.4500 0.3500 0.4050 0.4500 0.5250 -
P/RPS 1.83 3.79 1.94 2.98 1.45 5.89 1.62 17.70%
  QoQ % -51.72% 95.36% -34.90% 105.52% -75.38% 263.58% -
  Horiz. % 112.96% 233.95% 119.75% 183.95% 89.51% 363.58% 100.00%
P/EPS 57.09 43.02 52.09 248.37 40.48 -168.95 53.05 10.31%
  QoQ % 32.71% -17.41% -79.03% 513.56% 123.96% -418.47% -
  Horiz. % 107.62% 81.09% 98.19% 468.18% 76.31% -318.47% 100.00%
EY 1.75 2.32 1.92 0.40 2.47 -0.59 1.88 -9.14%
  QoQ % -24.57% 20.83% 380.00% -83.81% 518.64% -131.38% -
  Horiz. % 93.09% 123.40% 102.13% 21.28% 131.38% -31.38% 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 0.00 1.29 0.00 1.19 0.00 1.54 -50.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.09% 0.00% 83.77% 0.00% 77.27% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 CAGR
Date 31/12/18 - 28/09/18 - 27/06/18 - 28/03/18 -
Price 0.2900 0.0000 0.3250 0.0000 0.3550 0.0000 0.5000 -
P/RPS 1.66 0.00 1.40 0.00 1.27 0.00 1.54 10.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.79% 0.00% 90.91% 0.00% 82.47% 0.00% 100.00%
P/EPS 51.74 0.00 37.62 0.00 35.48 0.00 50.53 3.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.39% 0.00% 74.45% 0.00% 70.22% 0.00% 100.00%
EY 1.93 0.00 2.66 0.00 2.82 0.00 1.98 -3.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.47% 0.00% 134.34% 0.00% 142.42% 0.00% 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 0.00 0.93 0.00 1.04 0.00 1.47 -53.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.46% 0.00% 63.27% 0.00% 70.75% 0.00% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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