Highlights

[OCR] QoQ TTM Result on 2019-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     5.08%    YoY -     -832.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 49,960 41,900 32,077 50,992 67,933 33,332 79,460 -32.81%
  QoQ % 19.24% 30.62% -37.09% -24.94% 103.81% -58.05% -
  Horiz. % 62.87% 52.73% 40.37% 64.17% 85.49% 41.95% 100.00%
PBT -9,785 -8,626 -9,600 7,764 9,244 2,420 6,734 -
  QoQ % -13.44% 10.15% -223.65% -16.01% 281.98% -64.06% -
  Horiz. % -145.31% -128.10% -142.56% 115.30% 137.27% 35.94% 100.00%
Tax -732 -1,737 -528 -1,771 -1,331 255 -1,521 -46.56%
  QoQ % 57.86% -228.98% 70.19% -33.06% -621.96% 116.77% -
  Horiz. % 48.13% 114.20% 34.71% 116.44% 87.51% -16.77% 100.00%
NP -10,517 -10,363 -10,128 5,993 7,913 2,675 5,213 -
  QoQ % -1.49% -2.32% -269.00% -24.26% 195.81% -48.69% -
  Horiz. % -201.75% -198.79% -194.28% 114.96% 151.79% 51.31% 100.00%
NP to SH -5,046 -6,950 -7,322 1,639 2,526 400 2,840 -
  QoQ % 27.40% 5.08% -546.74% -35.11% 531.50% -85.92% -
  Horiz. % -177.68% -244.72% -257.82% 57.71% 88.94% 14.08% 100.00%
Tax Rate - % - % - % 22.81 % 14.40 % -10.54 % 22.59 % -
  QoQ % 0.00% 0.00% 0.00% 58.40% 236.62% -146.66% -
  Horiz. % 0.00% 0.00% 0.00% 100.97% 63.75% -46.66% 100.00%
Total Cost 60,477 52,263 42,205 44,999 60,020 30,657 74,247 -16.12%
  QoQ % 15.72% 23.83% -6.21% -25.03% 95.78% -58.71% -
  Horiz. % 81.45% 70.39% 56.84% 60.61% 80.84% 41.29% 100.00%
Net Worth 86,624 86,192 93,568 102,338 102,338 - 96,507 -8.84%
  QoQ % 0.50% -7.88% -8.57% 0.00% 0.00% 0.00% -
  Horiz. % 89.76% 89.31% 96.95% 106.04% 106.04% 0.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 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
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 86,624 86,192 93,568 102,338 102,338 - 96,507 -8.84%
  QoQ % 0.50% -7.88% -8.57% 0.00% 0.00% 0.00% -
  Horiz. % 89.76% 89.31% 96.95% 106.04% 106.04% 0.00% 100.00%
NOSH 320,830 319,233 292,402 292,395 292,395 283,847 283,847 11.06%
  QoQ % 0.50% 9.18% 0.00% 0.00% 3.01% 0.00% -
  Horiz. % 113.03% 112.47% 103.01% 103.01% 103.01% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin -21.05 % -24.73 % -31.57 % 11.75 % 11.65 % 8.03 % 6.56 % -
  QoQ % 14.88% 21.67% -368.68% 0.86% 45.08% 22.41% -
  Horiz. % -320.88% -376.98% -481.25% 179.12% 177.59% 122.41% 100.00%
ROE -5.83 % -8.06 % -7.83 % 1.60 % 2.47 % - % 2.94 % -
  QoQ % 27.67% -2.94% -589.38% -35.22% 0.00% 0.00% -
  Horiz. % -198.30% -274.15% -266.33% 54.42% 84.01% 0.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 15.57 13.13 10.97 17.44 23.23 11.74 27.99 -39.50%
  QoQ % 18.58% 19.69% -37.10% -24.92% 97.87% -58.06% -
  Horiz. % 55.63% 46.91% 39.19% 62.31% 82.99% 41.94% 100.00%
EPS -1.57 -2.18 -2.50 0.56 0.86 0.14 1.00 -
  QoQ % 27.98% 12.80% -546.43% -34.88% 514.29% -86.00% -
  Horiz. % -157.00% -218.00% -250.00% 56.00% 86.00% 14.00% 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 0.3200 0.3500 0.3500 - 0.3400 -17.92%
  QoQ % 0.00% -15.62% -8.57% 0.00% 0.00% 0.00% -
  Horiz. % 79.41% 79.41% 94.12% 102.94% 102.94% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 15.11 12.67 9.70 15.42 20.54 10.08 24.03 -32.80%
  QoQ % 19.26% 30.62% -37.09% -24.93% 103.77% -58.05% -
  Horiz. % 62.88% 52.73% 40.37% 64.17% 85.48% 41.95% 100.00%
EPS -1.53 -2.10 -2.21 0.50 0.76 0.12 0.86 -
  QoQ % 27.14% 4.98% -542.00% -34.21% 533.33% -86.05% -
  Horiz. % -177.91% -244.19% -256.98% 58.14% 88.37% 13.95% 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 0.2619 0.2606 0.2829 0.3095 0.3095 - 0.2918 -8.85%
  QoQ % 0.50% -7.88% -8.59% 0.00% 0.00% 0.00% -
  Horiz. % 89.75% 89.31% 96.95% 106.07% 106.07% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/06/19 29/03/19 31/12/18 31/10/18 31/07/18 29/06/18 30/04/18 -
Price 0.3000 0.2700 0.2900 0.3200 0.4500 0.3500 0.4050 -
P/RPS 1.93 2.06 2.64 1.83 1.94 2.98 1.45 27.76%
  QoQ % -6.31% -21.97% 44.26% -5.67% -34.90% 105.52% -
  Horiz. % 133.10% 142.07% 182.07% 126.21% 133.79% 205.52% 100.00%
P/EPS -19.07 -12.40 -11.58 57.09 52.09 248.37 40.48 -
  QoQ % -53.79% -7.08% -120.28% 9.60% -79.03% 513.56% -
  Horiz. % -47.11% -30.63% -28.61% 141.03% 128.68% 613.56% 100.00%
EY -5.24 -8.06 -8.63 1.75 1.92 0.40 2.47 -
  QoQ % 34.99% 6.60% -593.14% -8.85% 380.00% -83.81% -
  Horiz. % -212.15% -326.32% -349.39% 70.85% 77.73% 16.19% 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 1.11 1.00 0.91 0.91 1.29 0.00 1.19 -5.79%
  QoQ % 11.00% 9.89% 0.00% -29.46% 0.00% 0.00% -
  Horiz. % 93.28% 84.03% 76.47% 76.47% 108.40% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/08/19 29/05/19 28/02/19 31/12/18 28/09/18 - 27/06/18 -
Price 0.2500 0.3200 0.2400 0.2900 0.3250 0.0000 0.3550 -
P/RPS 1.61 2.44 2.19 1.66 1.40 0.00 1.27 22.54%
  QoQ % -34.02% 11.42% 31.93% 18.57% 0.00% 0.00% -
  Horiz. % 126.77% 192.13% 172.44% 130.71% 110.24% 0.00% 100.00%
P/EPS -15.90 -14.70 -9.58 51.74 37.62 0.00 35.48 -
  QoQ % -8.16% -53.44% -118.52% 37.53% 0.00% 0.00% -
  Horiz. % -44.81% -41.43% -27.00% 145.83% 106.03% 0.00% 100.00%
EY -6.29 -6.80 -10.43 1.93 2.66 0.00 2.82 -
  QoQ % 7.50% 34.80% -640.41% -27.44% 0.00% 0.00% -
  Horiz. % -223.05% -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 0.93 1.19 0.75 0.83 0.93 0.00 1.04 -9.13%
  QoQ % -21.85% 58.67% -9.64% -10.75% 0.00% 0.00% -
  Horiz. % 89.42% 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.
 


 

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