Highlights

[OCR] QoQ TTM Result on 2018-07-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Jul-2018
Profit Trend QoQ -     531.50%    YoY -     -32.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Revenue 41,900 32,077 50,992 67,933 33,332 79,460 21,362 96.14%
  QoQ % 30.62% -37.09% -24.94% 103.81% -58.05% 271.97% -
  Horiz. % 196.14% 150.16% 238.70% 318.01% 156.03% 371.97% 100.00%
PBT -8,626 -9,600 7,764 9,244 2,420 6,734 1,524 -666.01%
  QoQ % 10.15% -223.65% -16.01% 281.98% -64.06% 341.86% -
  Horiz. % -566.01% -629.92% 509.45% 606.56% 158.79% 441.86% 100.00%
Tax -1,737 -528 -1,771 -1,331 255 -1,521 -603 188.06%
  QoQ % -228.98% 70.19% -33.06% -621.96% 116.77% -152.24% -
  Horiz. % 288.06% 87.56% 293.70% 220.73% -42.29% 252.24% 100.00%
NP -10,363 -10,128 5,993 7,913 2,675 5,213 921 -1,225.19%
  QoQ % -2.32% -269.00% -24.26% 195.81% -48.69% 466.02% -
  Horiz. % -1,125.19% -1,099.67% 650.71% 859.17% 290.45% 566.02% 100.00%
NP to SH -6,950 -7,322 1,639 2,526 400 2,840 -745 832.89%
  QoQ % 5.08% -546.74% -35.11% 531.50% -85.92% 481.21% -
  Horiz. % 932.89% 982.82% -220.00% -339.06% -53.69% -381.21% 100.00%
Tax Rate - % - % 22.81 % 14.40 % -10.54 % 22.59 % 39.57 % -
  QoQ % 0.00% 0.00% 58.40% 236.62% -146.66% -42.91% -
  Horiz. % 0.00% 0.00% 57.64% 36.39% -26.64% 57.09% 100.00%
Total Cost 52,263 42,205 44,999 60,020 30,657 74,247 20,441 155.68%
  QoQ % 23.83% -6.21% -25.03% 95.78% -58.71% 263.23% -
  Horiz. % 255.68% 206.47% 220.14% 293.63% 149.98% 363.23% 100.00%
Net Worth 86,192 93,568 102,338 102,338 - 96,507 - -
  QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.31% 96.95% 106.04% 106.04% 0.00% 100.00% -
Dividend
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 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 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Net Worth 86,192 93,568 102,338 102,338 - 96,507 - -
  QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.31% 96.95% 106.04% 106.04% 0.00% 100.00% -
NOSH 319,233 292,402 292,395 292,395 283,847 283,847 279,712 14.13%
  QoQ % 9.18% 0.00% 0.00% 3.01% 0.00% 1.48% -
  Horiz. % 114.13% 104.54% 104.53% 104.53% 101.48% 101.48% 100.00%
Ratio Analysis
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
NP Margin -24.73 % -31.57 % 11.75 % 11.65 % 8.03 % 6.56 % 4.31 % -673.78%
  QoQ % 21.67% -368.68% 0.86% 45.08% 22.41% 52.20% -
  Horiz. % -573.78% -732.48% 272.62% 270.30% 186.31% 152.20% 100.00%
ROE -8.06 % -7.83 % 1.60 % 2.47 % - % 2.94 % - % -
  QoQ % -2.94% -589.38% -35.22% 0.00% 0.00% 0.00% -
  Horiz. % -274.15% -266.33% 54.42% 84.01% 0.00% 100.00% -
Per Share
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 13.13 10.97 17.44 23.23 11.74 27.99 7.64 71.86%
  QoQ % 19.69% -37.10% -24.92% 97.87% -58.06% 266.36% -
  Horiz. % 171.86% 143.59% 228.27% 304.06% 153.66% 366.36% 100.00%
EPS -2.18 -2.50 0.56 0.86 0.14 1.00 -0.27 707.41%
  QoQ % 12.80% -546.43% -34.88% 514.29% -86.00% 470.37% -
  Horiz. % 807.41% 925.93% -207.41% -318.52% -51.85% -370.37% 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 0.3200 0.3500 0.3500 - 0.3400 - -
  QoQ % -15.62% -8.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.41% 94.12% 102.94% 102.94% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 330,230
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 12.69 9.71 15.44 20.57 10.09 24.06 6.47 96.14%
  QoQ % 30.69% -37.11% -24.94% 103.87% -58.06% 271.87% -
  Horiz. % 196.14% 150.08% 238.64% 317.93% 155.95% 371.87% 100.00%
EPS -2.10 -2.22 0.50 0.76 0.12 0.86 -0.23 813.04%
  QoQ % 5.41% -544.00% -34.21% 533.33% -86.05% 473.91% -
  Horiz. % 913.04% 965.22% -217.39% -330.43% -52.17% -373.91% 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 0.2610 0.2833 0.3099 0.3099 - 0.2922 - -
  QoQ % -7.87% -8.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.32% 96.95% 106.06% 106.06% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 29/03/19 31/12/18 31/10/18 31/07/18 29/06/18 30/04/18 30/03/18 -
Price 0.2700 0.2900 0.3200 0.4500 0.3500 0.4050 0.4500 -
P/RPS 2.06 2.64 1.83 1.94 2.98 1.45 5.89 -65.03%
  QoQ % -21.97% 44.26% -5.67% -34.90% 105.52% -75.38% -
  Horiz. % 34.97% 44.82% 31.07% 32.94% 50.59% 24.62% 100.00%
P/EPS -12.40 -11.58 57.09 52.09 248.37 40.48 -168.95 -92.66%
  QoQ % -7.08% -120.28% 9.60% -79.03% 513.56% 123.96% -
  Horiz. % 7.34% 6.85% -33.79% -30.83% -147.01% -23.96% 100.00%
EY -8.06 -8.63 1.75 1.92 0.40 2.47 -0.59 1,266.10%
  QoQ % 6.60% -593.14% -8.85% 380.00% -83.81% 518.64% -
  Horiz. % 1,366.10% 1,462.71% -296.61% -325.42% -67.80% -418.64% 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 1.29 0.00 1.19 0.00 -
  QoQ % 9.89% 0.00% -29.46% 0.00% 0.00% 0.00% -
  Horiz. % 84.03% 76.47% 76.47% 108.40% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 29/05/19 28/02/19 31/12/18 28/09/18 - 27/06/18 - -
Price 0.3200 0.2400 0.2900 0.3250 0.0000 0.3550 0.0000 -
P/RPS 2.44 2.19 1.66 1.40 0.00 1.27 0.00 -
  QoQ % 11.42% 31.93% 18.57% 0.00% 0.00% 0.00% -
  Horiz. % 192.13% 172.44% 130.71% 110.24% 0.00% 100.00% -
P/EPS -14.70 -9.58 51.74 37.62 0.00 35.48 0.00 -
  QoQ % -53.44% -118.52% 37.53% 0.00% 0.00% 0.00% -
  Horiz. % -41.43% -27.00% 145.83% 106.03% 0.00% 100.00% -
EY -6.80 -10.43 1.93 2.66 0.00 2.82 0.00 -
  QoQ % 34.80% -640.41% -27.44% 0.00% 0.00% 0.00% -
  Horiz. % -241.13% -369.86% 68.44% 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 0.93 0.00 1.04 0.00 -
  QoQ % 58.67% -9.64% -10.75% 0.00% 0.00% 0.00% -
  Horiz. % 114.42% 72.12% 79.81% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers