Highlights

[OCR] QoQ TTM Result on 2019-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     35.69%    YoY -     -246.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 70,830 88,051 81,830 63,041 49,960 41,900 32,077 69.65%
  QoQ % -19.56% 7.60% 29.80% 26.18% 19.24% 30.62% -
  Horiz. % 220.81% 274.50% 255.10% 196.53% 155.75% 130.62% 100.00%
PBT 5,422 10,576 10,635 -8,083 -9,785 -8,626 -9,600 -
  QoQ % -48.73% -0.55% 231.57% 17.39% -13.44% 10.15% -
  Horiz. % -56.48% -110.17% -110.78% 84.20% 101.93% 89.85% 100.00%
Tax -1,322 -1,818 -1,597 -792 -732 -1,737 -528 84.49%
  QoQ % 27.28% -13.84% -101.64% -8.20% 57.86% -228.98% -
  Horiz. % 250.38% 344.32% 302.46% 150.00% 138.64% 328.98% 100.00%
NP 4,100 8,758 9,038 -8,875 -10,517 -10,363 -10,128 -
  QoQ % -53.19% -3.10% 201.84% 15.61% -1.49% -2.32% -
  Horiz. % -40.48% -86.47% -89.24% 87.63% 103.84% 102.32% 100.00%
NP to SH 3,917 8,608 8,921 -3,245 -5,046 -6,950 -7,322 -
  QoQ % -54.50% -3.51% 374.92% 35.69% 27.40% 5.08% -
  Horiz. % -53.50% -117.56% -121.84% 44.32% 68.92% 94.92% 100.00%
Tax Rate 24.38 % 17.19 % 15.02 % - % - % - % - % -
  QoQ % 41.83% 14.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 162.32% 114.45% 100.00% - - - -
Total Cost 66,730 79,293 72,792 71,916 60,477 52,263 42,205 35.76%
  QoQ % -15.84% 8.93% 1.22% 18.91% 15.72% 23.83% -
  Horiz. % 158.11% 187.88% 172.47% 170.40% 143.29% 123.83% 100.00%
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
NOSH 338,364 333,003 324,102 322,815 320,830 319,233 292,402 10.23%
  QoQ % 1.61% 2.75% 0.40% 0.62% 0.50% 9.18% -
  Horiz. % 115.72% 113.89% 110.84% 110.40% 109.72% 109.18% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.79 % 9.95 % 11.04 % -14.08 % -21.05 % -24.73 % -31.57 % -
  QoQ % -41.81% -9.87% 178.41% 33.11% 14.88% 21.67% -
  Horiz. % -18.34% -31.52% -34.97% 44.60% 66.68% 78.33% 100.00%
ROE 4.82 % 9.94 % 10.59 % -3.72 % -5.83 % -8.06 % -7.83 % -
  QoQ % -51.51% -6.14% 384.68% 36.19% 27.67% -2.94% -
  Horiz. % -61.56% -126.95% -135.25% 47.51% 74.46% 102.94% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.93 26.44 25.25 19.53 15.57 13.13 10.97 53.89%
  QoQ % -20.84% 4.71% 29.29% 25.43% 18.58% 19.69% -
  Horiz. % 190.79% 241.02% 230.17% 178.03% 141.93% 119.69% 100.00%
EPS 1.16 2.58 2.75 -1.01 -1.57 -2.18 -2.50 -
  QoQ % -55.04% -6.18% 372.28% 35.67% 27.98% 12.80% -
  Horiz. % -46.40% -103.20% -110.00% 40.40% 62.80% 87.20% 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 0.2400 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 -17.47%
  QoQ % -7.69% 0.00% -3.70% 0.00% 0.00% -15.62% -
  Horiz. % 75.00% 81.25% 81.25% 84.38% 84.38% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.50 19.27 17.91 13.80 10.94 9.17 7.02 69.64%
  QoQ % -19.56% 7.59% 29.78% 26.14% 19.30% 30.63% -
  Horiz. % 220.80% 274.50% 255.13% 196.58% 155.84% 130.63% 100.00%
EPS 0.86 1.88 1.95 -0.71 -1.10 -1.52 -1.60 -
  QoQ % -54.26% -3.59% 374.65% 35.45% 27.63% 5.00% -
  Horiz. % -53.75% -117.50% -121.88% 44.38% 68.75% 95.00% 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 0.1778 0.1895 0.1845 0.1908 0.1896 0.1887 0.2048 -9.00%
  QoQ % -6.17% 2.71% -3.30% 0.63% 0.48% -7.86% -
  Horiz. % 86.82% 92.53% 90.09% 93.16% 92.58% 92.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3750 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 -
P/RPS 1.79 0.85 1.03 1.38 1.93 2.06 2.64 -22.84%
  QoQ % 110.59% -17.48% -25.36% -28.50% -6.31% -21.97% -
  Horiz. % 67.80% 32.20% 39.02% 52.27% 73.11% 78.03% 100.00%
P/EPS 32.39 8.70 9.45 -26.86 -19.07 -12.40 -11.58 -
  QoQ % 272.30% -7.94% 135.18% -40.85% -53.79% -7.08% -
  Horiz. % -279.71% -75.13% -81.61% 231.95% 164.68% 107.08% 100.00%
EY 3.09 11.49 10.59 -3.72 -5.24 -8.06 -8.63 -
  QoQ % -73.11% 8.50% 384.68% 29.01% 34.99% 6.60% -
  Horiz. % -35.81% -133.14% -122.71% 43.11% 60.72% 93.40% 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 1.56 0.87 1.00 1.00 1.11 1.00 0.91 43.28%
  QoQ % 79.31% -13.00% 0.00% -9.91% 11.00% 9.89% -
  Horiz. % 171.43% 95.60% 109.89% 109.89% 121.98% 109.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.2750 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 -
P/RPS 1.31 1.36 1.01 1.33 1.61 2.44 2.19 -29.03%
  QoQ % -3.68% 34.65% -24.06% -17.39% -34.02% 11.42% -
  Horiz. % 59.82% 62.10% 46.12% 60.73% 73.52% 111.42% 100.00%
P/EPS 23.76 13.93 9.26 -25.86 -15.90 -14.70 -9.58 -
  QoQ % 70.57% 50.43% 135.81% -62.64% -8.16% -53.44% -
  Horiz. % -248.02% -145.41% -96.66% 269.94% 165.97% 153.44% 100.00%
EY 4.21 7.18 10.79 -3.87 -6.29 -6.80 -10.43 -
  QoQ % -41.36% -33.46% 378.81% 38.47% 7.50% 34.80% -
  Horiz. % -40.36% -68.84% -103.45% 37.10% 60.31% 65.20% 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 1.15 1.38 0.98 0.96 0.93 1.19 0.75 33.01%
  QoQ % -16.67% 40.82% 2.08% 3.23% -21.85% 58.67% -
  Horiz. % 153.33% 184.00% 130.67% 128.00% 124.00% 158.67% 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.
 


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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 
PARTNERS & BROKERS