Highlights

[OCR] QoQ TTM Result on 2018-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -546.74%    YoY -     -398.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 63,041 49,960 41,900 32,077 50,992 25,052 67,933 -6.20%
  QoQ % 26.18% 19.24% 30.62% -37.09% 103.54% -63.12% -
  Horiz. % 92.80% 73.54% 61.68% 47.22% 75.06% 36.88% 100.00%
PBT -8,083 -9,785 -8,626 -9,600 7,764 5,190 9,244 -
  QoQ % 17.39% -13.44% 10.15% -223.65% 49.60% -43.86% -
  Horiz. % -87.44% -105.85% -93.31% -103.85% 83.99% 56.14% 100.00%
Tax -792 -732 -1,737 -528 -1,771 -365 -1,331 -35.90%
  QoQ % -8.20% 57.86% -228.98% 70.19% -385.21% 72.58% -
  Horiz. % 59.50% 55.00% 130.50% 39.67% 133.06% 27.42% 100.00%
NP -8,875 -10,517 -10,363 -10,128 5,993 4,825 7,913 -
  QoQ % 15.61% -1.49% -2.32% -269.00% 24.21% -39.02% -
  Horiz. % -112.16% -132.91% -130.96% -127.99% 75.74% 60.98% 100.00%
NP to SH -3,245 -5,046 -6,950 -7,322 1,639 2,209 2,526 -
  QoQ % 35.69% 27.40% 5.08% -546.74% -25.80% -12.55% -
  Horiz. % -128.46% -199.76% -275.14% -289.87% 64.89% 87.45% 100.00%
Tax Rate - % - % - % - % 22.81 % 7.03 % 14.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 224.47% -51.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 158.40% 48.82% 100.00%
Total Cost 71,916 60,477 52,263 42,205 44,999 20,227 60,020 16.76%
  QoQ % 18.91% 15.72% 23.83% -6.21% 122.47% -66.30% -
  Horiz. % 119.82% 100.76% 87.08% 70.32% 74.97% 33.70% 100.00%
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 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
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
NOSH 322,815 320,830 319,233 292,402 292,395 292,395 292,395 8.85%
  QoQ % 0.62% 0.50% 9.18% 0.00% 0.00% 0.00% -
  Horiz. % 110.40% 109.72% 109.18% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin -14.08 % -21.05 % -24.73 % -31.57 % 11.75 % 19.26 % 11.65 % -
  QoQ % 33.11% 14.88% 21.67% -368.68% -38.99% 65.32% -
  Horiz. % -120.86% -180.69% -212.27% -270.99% 100.86% 165.32% 100.00%
ROE -3.72 % -5.83 % -8.06 % -7.83 % 1.60 % - % 2.47 % -
  QoQ % 36.19% 27.67% -2.94% -589.38% 0.00% 0.00% -
  Horiz. % -150.61% -236.03% -326.32% -317.00% 64.78% 0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 19.53 15.57 13.13 10.97 17.44 8.57 23.23 -13.81%
  QoQ % 25.43% 18.58% 19.69% -37.10% 103.50% -63.11% -
  Horiz. % 84.07% 67.03% 56.52% 47.22% 75.08% 36.89% 100.00%
EPS -1.01 -1.57 -2.18 -2.50 0.56 0.76 0.86 -
  QoQ % 35.67% 27.98% 12.80% -546.43% -26.32% -11.63% -
  Horiz. % -117.44% -182.56% -253.49% -290.70% 65.12% 88.37% 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 0.2700 0.2700 0.3200 0.3500 - 0.3500 -19.94%
  QoQ % 0.00% 0.00% -15.62% -8.57% 0.00% 0.00% -
  Horiz. % 77.14% 77.14% 77.14% 91.43% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 13.85 10.97 9.20 7.05 11.20 5.50 14.92 -6.18%
  QoQ % 26.25% 19.24% 30.50% -37.05% 103.64% -63.14% -
  Horiz. % 92.83% 73.53% 61.66% 47.25% 75.07% 36.86% 100.00%
EPS -0.71 -1.11 -1.53 -1.61 0.36 0.49 0.55 -
  QoQ % 36.04% 27.45% 4.97% -547.22% -26.53% -10.91% -
  Horiz. % -129.09% -201.82% -278.18% -292.73% 65.45% 89.09% 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 0.1914 0.1903 0.1893 0.2055 0.2248 - 0.2248 -12.87%
  QoQ % 0.58% 0.53% -7.88% -8.59% 0.00% 0.00% -
  Horiz. % 85.14% 84.65% 84.21% 91.41% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.2700 0.3000 0.2700 0.2900 0.3200 0.3250 0.4500 -
P/RPS 1.38 1.93 2.06 2.64 1.83 3.79 1.94 -25.31%
  QoQ % -28.50% -6.31% -21.97% 44.26% -51.72% 95.36% -
  Horiz. % 71.13% 99.48% 106.19% 136.08% 94.33% 195.36% 100.00%
P/EPS -26.86 -19.07 -12.40 -11.58 57.09 43.02 52.09 -
  QoQ % -40.85% -53.79% -7.08% -120.28% 32.71% -17.41% -
  Horiz. % -51.56% -36.61% -23.80% -22.23% 109.60% 82.59% 100.00%
EY -3.72 -5.24 -8.06 -8.63 1.75 2.32 1.92 -
  QoQ % 29.01% 34.99% 6.60% -593.14% -24.57% 20.83% -
  Horiz. % -193.75% -272.92% -419.79% -449.48% 91.15% 120.83% 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 1.11 1.00 0.91 0.91 0.00 1.29 -19.60%
  QoQ % -9.91% 11.00% 9.89% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 86.05% 77.52% 70.54% 70.54% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.2600 0.2500 0.3200 0.2400 0.2900 0.0000 0.3250 -
P/RPS 1.33 1.61 2.44 2.19 1.66 0.00 1.40 -4.30%
  QoQ % -17.39% -34.02% 11.42% 31.93% 0.00% 0.00% -
  Horiz. % 95.00% 115.00% 174.29% 156.43% 118.57% 0.00% 100.00%
P/EPS -25.86 -15.90 -14.70 -9.58 51.74 0.00 37.62 -
  QoQ % -62.64% -8.16% -53.44% -118.52% 0.00% 0.00% -
  Horiz. % -68.74% -42.26% -39.07% -25.47% 137.53% 0.00% 100.00%
EY -3.87 -6.29 -6.80 -10.43 1.93 0.00 2.66 -
  QoQ % 38.47% 7.50% 34.80% -640.41% 0.00% 0.00% -
  Horiz. % -145.49% -236.47% -255.64% -392.11% 72.56% 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 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.76%
  QoQ % 3.23% -21.85% 58.67% -9.64% 0.00% 0.00% -
  Horiz. % 103.23% 100.00% 127.96% 80.65% 89.25% 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
 
 

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