Highlights

[OCR] QoQ TTM Result on 2018-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -126.91%    YoY -     79.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Revenue 67,933 33,332 79,460 21,362 90,926 48,045 98,336 -39.01%
  QoQ % 103.81% -58.05% 271.97% -76.51% 89.25% -51.14% -
  Horiz. % 69.08% 33.90% 80.80% 21.72% 92.46% 48.86% 100.00%
PBT 9,244 2,420 6,734 1,524 8,330 4,276 8,826 6.38%
  QoQ % 281.98% -64.06% 341.86% -81.70% 94.81% -51.55% -
  Horiz. % 104.74% 27.42% 76.30% 17.27% 94.38% 48.45% 100.00%
Tax -1,331 255 -1,521 -603 -3,809 -2,843 -4,223 -78.64%
  QoQ % -621.96% 116.77% -152.24% 84.17% -33.98% 32.68% -
  Horiz. % 31.52% -6.04% 36.02% 14.28% 90.20% 67.32% 100.00%
NP 7,913 2,675 5,213 921 4,521 1,433 4,603 106.35%
  QoQ % 195.81% -48.69% 466.02% -79.63% 215.49% -68.87% -
  Horiz. % 171.91% 58.11% 113.25% 20.01% 98.22% 31.13% 100.00%
NP to SH 2,526 400 2,840 -745 2,768 2,451 4,503 -53.83%
  QoQ % 531.50% -85.92% 481.21% -126.91% 12.93% -45.57% -
  Horiz. % 56.10% 8.88% 63.07% -16.54% 61.47% 54.43% 100.00%
Tax Rate 14.40 % -10.54 % 22.59 % 39.57 % 45.73 % 66.49 % 47.85 % -79.92%
  QoQ % 236.62% -146.66% -42.91% -13.47% -31.22% 38.96% -
  Horiz. % 30.09% -22.03% 47.21% 82.70% 95.57% 138.96% 100.00%
Total Cost 60,020 30,657 74,247 20,441 86,405 46,612 93,733 -44.90%
  QoQ % 95.78% -58.71% 263.23% -76.34% 85.37% -50.27% -
  Horiz. % 64.03% 32.71% 79.21% 21.81% 92.18% 49.73% 100.00%
Net Worth 102,338 - 96,507 - 95,102 98,800 90,789 17.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.74% 8.82% -
  Horiz. % 112.72% 0.00% 106.30% 0.00% 104.75% 108.82% 100.00%
Dividend
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 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
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Net Worth 102,338 - 96,507 - 95,102 98,800 90,789 17.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.74% 8.82% -
  Horiz. % 112.72% 0.00% 106.30% 0.00% 104.75% 108.82% 100.00%
NOSH 292,395 283,847 283,847 279,712 279,712 267,029 267,029 12.90%
  QoQ % 3.01% 0.00% 1.48% 0.00% 4.75% 0.00% -
  Horiz. % 109.50% 106.30% 106.30% 104.75% 104.75% 100.00% 100.00%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
NP Margin 11.65 % 8.03 % 6.56 % 4.31 % 4.97 % 2.98 % 4.68 % 238.50%
  QoQ % 45.08% 22.41% 52.20% -13.28% 66.78% -36.32% -
  Horiz. % 248.93% 171.58% 140.17% 92.09% 106.20% 63.68% 100.00%
ROE 2.47 % - % 2.94 % - % 2.91 % 2.48 % 4.96 % -60.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 17.34% -50.00% -
  Horiz. % 49.80% 0.00% 59.27% 0.00% 58.67% 50.00% 100.00%
Per Share
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 23.23 11.74 27.99 7.64 32.51 17.99 36.83 -46.00%
  QoQ % 97.87% -58.06% 266.36% -76.50% 80.71% -51.15% -
  Horiz. % 63.07% 31.88% 76.00% 20.74% 88.27% 48.85% 100.00%
EPS 0.86 0.14 1.00 -0.27 0.99 0.92 1.69 -59.47%
  QoQ % 514.29% -86.00% 470.37% -127.27% 7.61% -45.56% -
  Horiz. % 50.89% 8.28% 59.17% -15.98% 58.58% 54.44% 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 0.3500 - 0.3400 - 0.3400 0.3700 0.3400 3.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.11% 8.82% -
  Horiz. % 102.94% 0.00% 100.00% 0.00% 100.00% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 20.54 10.08 24.03 6.46 27.50 14.53 29.74 -39.03%
  QoQ % 103.77% -58.05% 271.98% -76.51% 89.26% -51.14% -
  Horiz. % 69.07% 33.89% 80.80% 21.72% 92.47% 48.86% 100.00%
EPS 0.76 0.12 0.86 -0.23 0.84 0.74 1.36 -54.07%
  QoQ % 533.33% -86.05% 473.91% -127.38% 13.51% -45.59% -
  Horiz. % 55.88% 8.82% 63.24% -16.91% 61.76% 54.41% 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 0.3095 - 0.2918 - 0.2876 0.2988 0.2745 17.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.75% 8.85% -
  Horiz. % 112.75% 0.00% 106.30% 0.00% 104.77% 108.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 31/10/17 -
Price 0.4500 0.3500 0.4050 0.4500 0.5250 0.5550 0.5500 -
P/RPS 1.94 2.98 1.45 5.89 1.62 3.08 1.49 42.31%
  QoQ % -34.90% 105.52% -75.38% 263.58% -47.40% 106.71% -
  Horiz. % 130.20% 200.00% 97.32% 395.30% 108.72% 206.71% 100.00%
P/EPS 52.09 248.37 40.48 -168.95 53.05 60.47 32.62 86.97%
  QoQ % -79.03% 513.56% 123.96% -418.47% -12.27% 85.38% -
  Horiz. % 159.69% 761.40% 124.10% -517.93% 162.63% 185.38% 100.00%
EY 1.92 0.40 2.47 -0.59 1.88 1.65 3.07 -46.61%
  QoQ % 380.00% -83.81% 518.64% -131.38% 13.94% -46.25% -
  Horiz. % 62.54% 13.03% 80.46% -19.22% 61.24% 53.75% 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 1.29 0.00 1.19 0.00 1.54 1.50 1.62 -26.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.67% -7.41% -
  Horiz. % 79.63% 0.00% 73.46% 0.00% 95.06% 92.59% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 CAGR
Date 28/09/18 - 27/06/18 - 28/03/18 - 13/12/17 -
Price 0.3250 0.0000 0.3550 0.0000 0.5000 0.0000 0.5250 -
P/RPS 1.40 0.00 1.27 0.00 1.54 0.00 1.43 -2.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.90% 0.00% 88.81% 0.00% 107.69% 0.00% 100.00%
P/EPS 37.62 0.00 35.48 0.00 50.53 0.00 31.13 28.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.85% 0.00% 113.97% 0.00% 162.32% 0.00% 100.00%
EY 2.66 0.00 2.82 0.00 1.98 0.00 3.21 -22.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.87% 0.00% 87.85% 0.00% 61.68% 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 0.93 0.00 1.04 0.00 1.47 0.00 1.54 -49.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.39% 0.00% 67.53% 0.00% 95.45% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers