Highlights

[OCR] QoQ TTM Result on 2017-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
31-Oct-2017
Profit Trend QoQ -     20.76%    YoY -     226.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 21,362 90,926 48,045 98,336 88,773 73,953 59,113 -58.36%
  QoQ % -76.51% 89.25% -51.14% 10.77% 20.04% 25.10% -
  Horiz. % 36.14% 153.82% 81.28% 166.35% 150.18% 125.10% 100.00%
PBT 1,524 8,330 4,276 8,826 6,631 1,987 -2,004 -
  QoQ % -81.70% 94.81% -51.55% 33.10% 233.72% 199.15% -
  Horiz. % -76.05% -415.67% -213.37% -440.42% -330.89% -99.15% 100.00%
Tax -603 -3,809 -2,843 -4,223 -3,926 3,174 -979 -34.11%
  QoQ % 84.17% -33.98% 32.68% -7.56% -223.69% 424.21% -
  Horiz. % 61.59% 389.07% 290.40% 431.36% 401.02% -324.21% 100.00%
NP 921 4,521 1,433 4,603 2,705 5,161 -2,983 -
  QoQ % -79.63% 215.49% -68.87% 70.17% -47.59% 273.01% -
  Horiz. % -30.87% -151.56% -48.04% -154.31% -90.68% -173.01% 100.00%
NP to SH -745 2,768 2,451 4,503 3,729 -351 -2,752 -67.53%
  QoQ % -126.91% 12.93% -45.57% 20.76% 1,162.39% 87.25% -
  Horiz. % 27.07% -100.58% -89.06% -163.63% -135.50% 12.75% 100.00%
Tax Rate 39.57 % 45.73 % 66.49 % 47.85 % 59.21 % -159.74 % - % -
  QoQ % -13.47% -31.22% 38.96% -19.19% 137.07% 0.00% -
  Horiz. % -24.77% -28.63% -41.62% -29.95% -37.07% 100.00% -
Total Cost 20,441 86,405 46,612 93,733 86,068 68,792 62,096 -61.58%
  QoQ % -76.34% 85.37% -50.27% 8.91% 25.11% 10.78% -
  Horiz. % 32.92% 139.15% 75.06% 150.95% 138.60% 110.78% 100.00%
Net Worth - 95,102 98,800 90,789 89,449 90,608 90,579 -
  QoQ % 0.00% -3.74% 8.82% 1.50% -1.28% 0.03% -
  Horiz. % 0.00% 104.99% 109.08% 100.23% 98.75% 100.03% 100.00%
Dividend
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 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
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth - 95,102 98,800 90,789 89,449 90,608 90,579 -
  QoQ % 0.00% -3.74% 8.82% 1.50% -1.28% 0.03% -
  Horiz. % 0.00% 104.99% 109.08% 100.23% 98.75% 100.03% 100.00%
NOSH 279,712 279,712 267,029 267,029 241,754 238,444 238,366 14.76%
  QoQ % 0.00% 4.75% 0.00% 10.45% 1.39% 0.03% -
  Horiz. % 117.35% 117.35% 112.02% 112.02% 101.42% 100.03% 100.00%
Ratio Analysis
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 4.31 % 4.97 % 2.98 % 4.68 % 3.05 % 6.98 % -5.05 % -
  QoQ % -13.28% 66.78% -36.32% 53.44% -56.30% 238.22% -
  Horiz. % -85.35% -98.42% -59.01% -92.67% -60.40% -138.22% 100.00%
ROE - % 2.91 % 2.48 % 4.96 % 4.17 % -0.39 % -3.04 % -
  QoQ % 0.00% 17.34% -50.00% 18.94% 1,169.23% 87.17% -
  Horiz. % 0.00% -95.72% -81.58% -163.16% -137.17% 12.83% 100.00%
Per Share
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.64 32.51 17.99 36.83 36.72 31.01 24.80 -63.71%
  QoQ % -76.50% 80.71% -51.15% 0.30% 18.41% 25.04% -
  Horiz. % 30.81% 131.09% 72.54% 148.51% 148.06% 125.04% 100.00%
EPS -0.27 0.99 0.92 1.69 1.54 -0.15 -1.15 -71.28%
  QoQ % -127.27% 7.61% -45.56% 9.74% 1,126.67% 86.96% -
  Horiz. % 23.48% -86.09% -80.00% -146.96% -133.91% 13.04% 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 0.3700 0.3400 0.3700 0.3800 0.3800 -
  QoQ % 0.00% -8.11% 8.82% -8.11% -2.63% 0.00% -
  Horiz. % 0.00% 89.47% 97.37% 89.47% 97.37% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,230
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 6.47 27.53 14.55 29.78 26.88 22.39 17.90 -58.36%
  QoQ % -76.50% 89.21% -51.14% 10.79% 20.05% 25.08% -
  Horiz. % 36.15% 153.80% 81.28% 166.37% 150.17% 125.08% 100.00%
EPS -0.23 0.84 0.74 1.36 1.13 -0.11 -0.83 -66.87%
  QoQ % -127.38% 13.51% -45.59% 20.35% 1,127.27% 86.75% -
  Horiz. % 27.71% -101.20% -89.16% -163.86% -136.14% 13.25% 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 - 0.2880 0.2992 0.2749 0.2709 0.2744 0.2743 -
  QoQ % 0.00% -3.74% 8.84% 1.48% -1.28% 0.04% -
  Horiz. % 0.00% 104.99% 109.08% 100.22% 98.76% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 30/03/18 30/01/18 29/12/17 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.4500 0.5250 0.5550 0.5500 0.5700 0.6200 0.4950 -
P/RPS 5.89 1.62 3.08 1.49 1.55 2.00 2.00 153.40%
  QoQ % 263.58% -47.40% 106.71% -3.87% -22.50% 0.00% -
  Horiz. % 294.50% 81.00% 154.00% 74.50% 77.50% 100.00% 100.00%
P/EPS -168.95 53.05 60.47 32.62 36.95 -421.18 -42.87 225.63%
  QoQ % -418.47% -12.27% 85.38% -11.72% 108.77% -882.46% -
  Horiz. % 394.10% -123.75% -141.05% -76.09% -86.19% 982.46% 100.00%
EY -0.59 1.88 1.65 3.07 2.71 -0.24 -2.33 -69.35%
  QoQ % -131.38% 13.94% -46.25% 13.28% 1,229.17% 89.70% -
  Horiz. % 25.32% -80.69% -70.82% -131.76% -116.31% 10.30% 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 1.54 1.50 1.62 1.54 1.63 1.30 -
  QoQ % 0.00% 2.67% -7.41% 5.19% -5.52% 25.38% -
  Horiz. % 0.00% 118.46% 115.38% 124.62% 118.46% 125.38% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date - 28/03/18 - 13/12/17 28/09/17 21/06/17 22/03/17 -
Price 0.0000 0.5000 0.0000 0.5250 0.5700 0.6400 0.6500 -
P/RPS 0.00 1.54 0.00 1.43 1.55 2.06 2.62 -
  QoQ % 0.00% 0.00% 0.00% -7.74% -24.76% -21.37% -
  Horiz. % 0.00% 58.78% 0.00% 54.58% 59.16% 78.63% 100.00%
P/EPS 0.00 50.53 0.00 31.13 36.95 -434.77 -56.30 -
  QoQ % 0.00% 0.00% 0.00% -15.75% 108.50% -672.24% -
  Horiz. % -0.00% -89.75% -0.00% -55.29% -65.63% 772.24% 100.00%
EY 0.00 1.98 0.00 3.21 2.71 -0.23 -1.78 -
  QoQ % 0.00% 0.00% 0.00% 18.45% 1,278.26% 87.08% -
  Horiz. % -0.00% -111.24% -0.00% -180.34% -152.25% 12.92% 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 1.47 0.00 1.54 1.54 1.68 1.71 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.33% -1.75% -
  Horiz. % 0.00% 85.96% 0.00% 90.06% 90.06% 98.25% 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.
 


 

115  227  466  1488 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.385+0.085 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers