Highlights

[OCR] QoQ TTM Result on 2018-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -12.55%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 41,900 32,077 50,992 25,052 67,933 33,332 79,460 -50.21%
  QoQ % 30.62% -37.09% 103.54% -63.12% 103.81% -58.05% -
  Horiz. % 52.73% 40.37% 64.17% 31.53% 85.49% 41.95% 100.00%
PBT -8,626 -9,600 7,764 5,190 9,244 2,420 6,734 -
  QoQ % 10.15% -223.65% 49.60% -43.86% 281.98% -64.06% -
  Horiz. % -128.10% -142.56% 115.30% 77.07% 137.27% 35.94% 100.00%
Tax -1,737 -528 -1,771 -365 -1,331 255 -1,521 15.57%
  QoQ % -228.98% 70.19% -385.21% 72.58% -621.96% 116.77% -
  Horiz. % 114.20% 34.71% 116.44% 24.00% 87.51% -16.77% 100.00%
NP -10,363 -10,128 5,993 4,825 7,913 2,675 5,213 -
  QoQ % -2.32% -269.00% 24.21% -39.02% 195.81% -48.69% -
  Horiz. % -198.79% -194.28% 114.96% 92.56% 151.79% 51.31% 100.00%
NP to SH -6,950 -7,322 1,639 2,209 2,526 400 2,840 -
  QoQ % 5.08% -546.74% -25.80% -12.55% 531.50% -85.92% -
  Horiz. % -244.72% -257.82% 57.71% 77.78% 88.94% 14.08% 100.00%
Tax Rate - % - % 22.81 % 7.03 % 14.40 % -10.54 % 22.59 % -
  QoQ % 0.00% 0.00% 224.47% -51.18% 236.62% -146.66% -
  Horiz. % 0.00% 0.00% 100.97% 31.12% 63.75% -46.66% 100.00%
Total Cost 52,263 42,205 44,999 20,227 60,020 30,657 74,247 -31.79%
  QoQ % 23.83% -6.21% 122.47% -66.30% 95.78% -58.71% -
  Horiz. % 70.39% 56.84% 60.61% 27.24% 80.84% 41.29% 100.00%
Net Worth 86,192 93,568 102,338 - 102,338 - 96,507 -11.59%
  QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.31% 96.95% 106.04% 0.00% 106.04% 0.00% 100.00%
Dividend
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 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
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 86,192 93,568 102,338 - 102,338 - 96,507 -11.59%
  QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.31% 96.95% 106.04% 0.00% 106.04% 0.00% 100.00%
NOSH 319,233 292,402 292,395 292,395 292,395 283,847 283,847 13.66%
  QoQ % 9.18% 0.00% 0.00% 0.00% 3.01% 0.00% -
  Horiz. % 112.47% 103.01% 103.01% 103.01% 103.01% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin -24.73 % -31.57 % 11.75 % 19.26 % 11.65 % 8.03 % 6.56 % -
  QoQ % 21.67% -368.68% -38.99% 65.32% 45.08% 22.41% -
  Horiz. % -376.98% -481.25% 179.12% 293.60% 177.59% 122.41% 100.00%
ROE -8.06 % -7.83 % 1.60 % - % 2.47 % - % 2.94 % -
  QoQ % -2.94% -589.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -274.15% -266.33% 54.42% 0.00% 84.01% 0.00% 100.00%
Per Share
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 13.13 10.97 17.44 8.57 23.23 11.74 27.99 -56.16%
  QoQ % 19.69% -37.10% 103.50% -63.11% 97.87% -58.06% -
  Horiz. % 46.91% 39.19% 62.31% 30.62% 82.99% 41.94% 100.00%
EPS -2.18 -2.50 0.56 0.76 0.86 0.14 1.00 -
  QoQ % 12.80% -546.43% -26.32% -11.63% 514.29% -86.00% -
  Horiz. % -218.00% -250.00% 56.00% 76.00% 86.00% 14.00% 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 0.2700 0.3200 0.3500 - 0.3500 - 0.3400 -22.21%
  QoQ % -15.62% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.41% 94.12% 102.94% 0.00% 102.94% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 9.17 7.02 11.16 5.48 14.87 7.30 17.39 -50.21%
  QoQ % 30.63% -37.10% 103.65% -63.15% 103.70% -58.02% -
  Horiz. % 52.73% 40.37% 64.17% 31.51% 85.51% 41.98% 100.00%
EPS -1.52 -1.60 0.36 0.48 0.55 0.09 0.62 -
  QoQ % 5.00% -544.44% -25.00% -12.73% 511.11% -85.48% -
  Horiz. % -245.16% -258.06% 58.06% 77.42% 88.71% 14.52% 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 0.1887 0.2048 0.2240 - 0.2240 - 0.2112 -11.55%
  QoQ % -7.86% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.35% 96.97% 106.06% 0.00% 106.06% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 -
Price 0.2700 0.2900 0.3200 0.3250 0.4500 0.3500 0.4050 -
P/RPS 2.06 2.64 1.83 3.79 1.94 2.98 1.45 46.61%
  QoQ % -21.97% 44.26% -51.72% 95.36% -34.90% 105.52% -
  Horiz. % 142.07% 182.07% 126.21% 261.38% 133.79% 205.52% 100.00%
P/EPS -12.40 -11.58 57.09 43.02 52.09 248.37 40.48 -
  QoQ % -7.08% -120.28% 32.71% -17.41% -79.03% 513.56% -
  Horiz. % -30.63% -28.61% 141.03% 106.27% 128.68% 613.56% 100.00%
EY -8.06 -8.63 1.75 2.32 1.92 0.40 2.47 -
  QoQ % 6.60% -593.14% -24.57% 20.83% 380.00% -83.81% -
  Horiz. % -326.32% -349.39% 70.85% 93.93% 77.73% 16.19% 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 1.00 0.91 0.91 0.00 1.29 0.00 1.19 -17.27%
  QoQ % 9.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.03% 76.47% 76.47% 0.00% 108.40% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/05/19 28/02/19 31/12/18 - 28/09/18 - 27/06/18 -
Price 0.3200 0.2400 0.2900 0.0000 0.3250 0.0000 0.3550 -
P/RPS 2.44 2.19 1.66 0.00 1.40 0.00 1.27 103.70%
  QoQ % 11.42% 31.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.13% 172.44% 130.71% 0.00% 110.24% 0.00% 100.00%
P/EPS -14.70 -9.58 51.74 0.00 37.62 0.00 35.48 -
  QoQ % -53.44% -118.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -41.43% -27.00% 145.83% 0.00% 106.03% 0.00% 100.00%
EY -6.80 -10.43 1.93 0.00 2.66 0.00 2.82 -
  QoQ % 34.80% -640.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -241.13% -369.86% 68.44% 0.00% 94.33% 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 1.19 0.75 0.83 0.00 0.93 0.00 1.04 15.81%
  QoQ % 58.67% -9.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.42% 72.12% 79.81% 0.00% 89.42% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

389  384  604  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.71-0.03 
 DGB 0.09-0.015 

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