Highlights

[OCR] QoQ TTM Result on 2017-12-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Dec-2017
Profit Trend QoQ -     -45.57%    YoY -     -34.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
Revenue 79,460 21,362 90,926 48,045 98,336 88,773 73,953 7.45%
  QoQ % 271.97% -76.51% 89.25% -51.14% 10.77% 20.04% -
  Horiz. % 107.45% 28.89% 122.95% 64.97% 132.97% 120.04% 100.00%
PBT 6,734 1,524 8,330 4,276 8,826 6,631 1,987 238.90%
  QoQ % 341.86% -81.70% 94.81% -51.55% 33.10% 233.72% -
  Horiz. % 338.90% 76.70% 419.22% 215.20% 444.19% 333.72% 100.00%
Tax -1,521 -603 -3,809 -2,843 -4,223 -3,926 3,174 -147.92%
  QoQ % -152.24% 84.17% -33.98% 32.68% -7.56% -223.69% -
  Horiz. % -47.92% -19.00% -120.01% -89.57% -133.05% -123.69% 100.00%
NP 5,213 921 4,521 1,433 4,603 2,705 5,161 1.01%
  QoQ % 466.02% -79.63% 215.49% -68.87% 70.17% -47.59% -
  Horiz. % 101.01% 17.85% 87.60% 27.77% 89.19% 52.41% 100.00%
NP to SH 2,840 -745 2,768 2,451 4,503 3,729 -351 -909.12%
  QoQ % 481.21% -126.91% 12.93% -45.57% 20.76% 1,162.39% -
  Horiz. % -809.12% 212.25% -788.60% -698.29% -1,282.91% -1,062.39% 100.00%
Tax Rate 22.59 % 39.57 % 45.73 % 66.49 % 47.85 % 59.21 % -159.74 % -114.14%
  QoQ % -42.91% -13.47% -31.22% 38.96% -19.19% 137.07% -
  Horiz. % -14.14% -24.77% -28.63% -41.62% -29.95% -37.07% 100.00%
Total Cost 74,247 20,441 86,405 46,612 93,733 86,068 68,792 7.93%
  QoQ % 263.23% -76.34% 85.37% -50.27% 8.91% 25.11% -
  Horiz. % 107.93% 29.71% 125.60% 67.76% 136.26% 125.11% 100.00%
Net Worth 96,507 - 95,102 98,800 90,789 89,449 90,608 6.51%
  QoQ % 0.00% 0.00% -3.74% 8.82% 1.50% -1.28% -
  Horiz. % 106.51% 0.00% 104.96% 109.04% 100.20% 98.72% 100.00%
Dividend
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 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
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 96,507 - 95,102 98,800 90,789 89,449 90,608 6.51%
  QoQ % 0.00% 0.00% -3.74% 8.82% 1.50% -1.28% -
  Horiz. % 106.51% 0.00% 104.96% 109.04% 100.20% 98.72% 100.00%
NOSH 283,847 279,712 279,712 267,029 267,029 241,754 238,444 19.04%
  QoQ % 1.48% 0.00% 4.75% 0.00% 10.45% 1.39% -
  Horiz. % 119.04% 117.31% 117.31% 111.99% 111.99% 101.39% 100.00%
Ratio Analysis
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 6.56 % 4.31 % 4.97 % 2.98 % 4.68 % 3.05 % 6.98 % -6.02%
  QoQ % 52.20% -13.28% 66.78% -36.32% 53.44% -56.30% -
  Horiz. % 93.98% 61.75% 71.20% 42.69% 67.05% 43.70% 100.00%
ROE 2.94 % - % 2.91 % 2.48 % 4.96 % 4.17 % -0.39 % -853.85%
  QoQ % 0.00% 0.00% 17.34% -50.00% 18.94% 1,169.23% -
  Horiz. % -753.85% 0.00% -746.15% -635.90% -1,271.79% -1,069.23% 100.00%
Per Share
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
RPS 27.99 7.64 32.51 17.99 36.83 36.72 31.01 -9.74%
  QoQ % 266.36% -76.50% 80.71% -51.15% 0.30% 18.41% -
  Horiz. % 90.26% 24.64% 104.84% 58.01% 118.77% 118.41% 100.00%
EPS 1.00 -0.27 0.99 0.92 1.69 1.54 -0.15 -766.67%
  QoQ % 470.37% -127.27% 7.61% -45.56% 9.74% 1,126.67% -
  Horiz. % -666.67% 180.00% -660.00% -613.33% -1,126.67% -1,026.67% 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 0.3400 - 0.3400 0.3700 0.3400 0.3700 0.3800 -10.53%
  QoQ % 0.00% 0.00% -8.11% 8.82% -8.11% -2.63% -
  Horiz. % 89.47% 0.00% 89.47% 97.37% 89.47% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.03 6.46 27.50 14.53 29.74 26.84 22.36 7.47%
  QoQ % 271.98% -76.51% 89.26% -51.14% 10.80% 20.04% -
  Horiz. % 107.47% 28.89% 122.99% 64.98% 133.01% 120.04% 100.00%
EPS 0.86 -0.23 0.84 0.74 1.36 1.13 -0.11 -881.82%
  QoQ % 473.91% -127.38% 13.51% -45.59% 20.35% 1,127.27% -
  Horiz. % -781.82% 209.09% -763.64% -672.73% -1,236.36% -1,027.27% 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 0.2918 - 0.2876 0.2988 0.2745 0.2705 0.2740 6.50%
  QoQ % 0.00% 0.00% -3.75% 8.85% 1.48% -1.28% -
  Horiz. % 106.50% 0.00% 104.96% 109.05% 100.18% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
Date 30/04/18 30/03/18 30/01/18 29/12/17 31/10/17 31/07/17 28/04/17 -
Price 0.4050 0.4500 0.5250 0.5550 0.5500 0.5700 0.6200 -
P/RPS 1.45 5.89 1.62 3.08 1.49 1.55 2.00 -27.50%
  QoQ % -75.38% 263.58% -47.40% 106.71% -3.87% -22.50% -
  Horiz. % 72.50% 294.50% 81.00% 154.00% 74.50% 77.50% 100.00%
P/EPS 40.48 -168.95 53.05 60.47 32.62 36.95 -421.18 -109.61%
  QoQ % 123.96% -418.47% -12.27% 85.38% -11.72% 108.77% -
  Horiz. % -9.61% 40.11% -12.60% -14.36% -7.74% -8.77% 100.00%
EY 2.47 -0.59 1.88 1.65 3.07 2.71 -0.24 -1,129.17%
  QoQ % 518.64% -131.38% 13.94% -46.25% 13.28% 1,229.17% -
  Horiz. % -1,029.17% 245.83% -783.33% -687.50% -1,279.17% -1,129.17% 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 0.00 1.54 1.50 1.62 1.54 1.63 -26.99%
  QoQ % 0.00% 0.00% 2.67% -7.41% 5.19% -5.52% -
  Horiz. % 73.01% 0.00% 94.48% 92.02% 99.39% 94.48% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 CAGR
Date 27/06/18 - 28/03/18 - 13/12/17 28/09/17 21/06/17 -
Price 0.3550 0.0000 0.5000 0.0000 0.5250 0.5700 0.6400 -
P/RPS 1.27 0.00 1.54 0.00 1.43 1.55 2.06 -38.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.74% -24.76% -
  Horiz. % 61.65% 0.00% 74.76% 0.00% 69.42% 75.24% 100.00%
P/EPS 35.48 0.00 50.53 0.00 31.13 36.95 -434.77 -108.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% -15.75% 108.50% -
  Horiz. % -8.16% -0.00% -11.62% -0.00% -7.16% -8.50% 100.00%
EY 2.82 0.00 1.98 0.00 3.21 2.71 -0.23 -1,326.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 18.45% 1,278.26% -
  Horiz. % -1,226.09% -0.00% -860.87% -0.00% -1,395.65% -1,178.26% 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 1.04 0.00 1.47 0.00 1.54 1.54 1.68 -38.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -8.33% -
  Horiz. % 61.90% 0.00% 87.50% 0.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers