Highlights

[OCR] QoQ TTM Result on 2018-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     12.93%    YoY -     200.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Revenue 33,332 79,460 21,362 90,926 48,045 98,336 88,773 -65.72%
  QoQ % -58.05% 271.97% -76.51% 89.25% -51.14% 10.77% -
  Horiz. % 37.55% 89.51% 24.06% 102.43% 54.12% 110.77% 100.00%
PBT 2,420 6,734 1,524 8,330 4,276 8,826 6,631 -66.76%
  QoQ % -64.06% 341.86% -81.70% 94.81% -51.55% 33.10% -
  Horiz. % 36.50% 101.55% 22.98% 125.62% 64.48% 133.10% 100.00%
Tax 255 -1,521 -603 -3,809 -2,843 -4,223 -3,926 -
  QoQ % 116.77% -152.24% 84.17% -33.98% 32.68% -7.56% -
  Horiz. % -6.50% 38.74% 15.36% 97.02% 72.41% 107.56% 100.00%
NP 2,675 5,213 921 4,521 1,433 4,603 2,705 -1.21%
  QoQ % -48.69% 466.02% -79.63% 215.49% -68.87% 70.17% -
  Horiz. % 98.89% 192.72% 34.05% 167.13% 52.98% 170.17% 100.00%
NP to SH 400 2,840 -745 2,768 2,451 4,503 3,729 -91.28%
  QoQ % -85.92% 481.21% -126.91% 12.93% -45.57% 20.76% -
  Horiz. % 10.73% 76.16% -19.98% 74.23% 65.73% 120.76% 100.00%
Tax Rate -10.54 % 22.59 % 39.57 % 45.73 % 66.49 % 47.85 % 59.21 % -
  QoQ % -146.66% -42.91% -13.47% -31.22% 38.96% -19.19% -
  Horiz. % -17.80% 38.15% 66.83% 77.23% 112.30% 80.81% 100.00%
Total Cost 30,657 74,247 20,441 86,405 46,612 93,733 86,068 -67.63%
  QoQ % -58.71% 263.23% -76.34% 85.37% -50.27% 8.91% -
  Horiz. % 35.62% 86.27% 23.75% 100.39% 54.16% 108.91% 100.00%
Net Worth - 96,507 - 95,102 98,800 90,789 89,449 -
  QoQ % 0.00% 0.00% 0.00% -3.74% 8.82% 1.50% -
  Horiz. % 0.00% 107.89% 0.00% 106.32% 110.45% 101.50% 100.00%
Dividend
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 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
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Net Worth - 96,507 - 95,102 98,800 90,789 89,449 -
  QoQ % 0.00% 0.00% 0.00% -3.74% 8.82% 1.50% -
  Horiz. % 0.00% 107.89% 0.00% 106.32% 110.45% 101.50% 100.00%
NOSH 283,847 283,847 279,712 279,712 267,029 267,029 241,754 19.17%
  QoQ % 0.00% 1.48% 0.00% 4.75% 0.00% 10.45% -
  Horiz. % 117.41% 117.41% 115.70% 115.70% 110.45% 110.45% 100.00%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
NP Margin 8.03 % 6.56 % 4.31 % 4.97 % 2.98 % 4.68 % 3.05 % 188.03%
  QoQ % 22.41% 52.20% -13.28% 66.78% -36.32% 53.44% -
  Horiz. % 263.28% 215.08% 141.31% 162.95% 97.70% 153.44% 100.00%
ROE - % 2.94 % - % 2.91 % 2.48 % 4.96 % 4.17 % -
  QoQ % 0.00% 0.00% 0.00% 17.34% -50.00% 18.94% -
  Horiz. % 0.00% 70.50% 0.00% 69.78% 59.47% 118.94% 100.00%
Per Share
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
RPS 11.74 27.99 7.64 32.51 17.99 36.83 36.72 -71.24%
  QoQ % -58.06% 266.36% -76.50% 80.71% -51.15% 0.30% -
  Horiz. % 31.97% 76.23% 20.81% 88.53% 48.99% 100.30% 100.00%
EPS 0.14 1.00 -0.27 0.99 0.92 1.69 1.54 -92.72%
  QoQ % -86.00% 470.37% -127.27% 7.61% -45.56% 9.74% -
  Horiz. % 9.09% 64.94% -17.53% 64.29% 59.74% 109.74% 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 -
  QoQ % 0.00% 0.00% 0.00% -8.11% 8.82% -8.11% -
  Horiz. % 0.00% 91.89% 0.00% 91.89% 100.00% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
RPS 10.08 24.03 6.46 27.50 14.53 29.74 26.84 -65.71%
  QoQ % -58.05% 271.98% -76.51% 89.26% -51.14% 10.80% -
  Horiz. % 37.56% 89.53% 24.07% 102.46% 54.14% 110.80% 100.00%
EPS 0.12 0.86 -0.23 0.84 0.74 1.36 1.13 -91.38%
  QoQ % -86.05% 473.91% -127.38% 13.51% -45.59% 20.35% -
  Horiz. % 10.62% 76.11% -20.35% 74.34% 65.49% 120.35% 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 -
  QoQ % 0.00% 0.00% 0.00% -3.75% 8.85% 1.48% -
  Horiz. % 0.00% 107.87% 0.00% 106.32% 110.46% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Date 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 31/10/17 31/07/17 -
Price 0.3500 0.4050 0.4500 0.5250 0.5550 0.5500 0.5700 -
P/RPS 2.98 1.45 5.89 1.62 3.08 1.49 1.55 104.28%
  QoQ % 105.52% -75.38% 263.58% -47.40% 106.71% -3.87% -
  Horiz. % 192.26% 93.55% 380.00% 104.52% 198.71% 96.13% 100.00%
P/EPS 248.37 40.48 -168.95 53.05 60.47 32.62 36.95 702.21%
  QoQ % 513.56% 123.96% -418.47% -12.27% 85.38% -11.72% -
  Horiz. % 672.18% 109.55% -457.24% 143.57% 163.65% 88.28% 100.00%
EY 0.40 2.47 -0.59 1.88 1.65 3.07 2.71 -87.64%
  QoQ % -83.81% 518.64% -131.38% 13.94% -46.25% 13.28% -
  Horiz. % 14.76% 91.14% -21.77% 69.37% 60.89% 113.28% 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 0.00 1.19 0.00 1.54 1.50 1.62 1.54 -
  QoQ % 0.00% 0.00% 0.00% 2.67% -7.41% 5.19% -
  Horiz. % 0.00% 77.27% 0.00% 100.00% 97.40% 105.19% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Date - 27/06/18 - 28/03/18 - 13/12/17 28/09/17 -
Price 0.0000 0.3550 0.0000 0.5000 0.0000 0.5250 0.5700 -
P/RPS 0.00 1.27 0.00 1.54 0.00 1.43 1.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.74% -
  Horiz. % 0.00% 81.94% 0.00% 99.35% 0.00% 92.26% 100.00%
P/EPS 0.00 35.48 0.00 50.53 0.00 31.13 36.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.75% -
  Horiz. % 0.00% 96.02% 0.00% 136.75% 0.00% 84.25% 100.00%
EY 0.00 2.82 0.00 1.98 0.00 3.21 2.71 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 18.45% -
  Horiz. % 0.00% 104.06% 0.00% 73.06% 0.00% 118.45% 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 0.00 1.04 0.00 1.47 0.00 1.54 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.53% 0.00% 95.45% 0.00% 100.00% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers