Highlights

[OCR] YoY Annualized Quarter 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 -     186.64%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Revenue 89,816 112,056 87,172 0 47,824 42,168 43,620 11.91%
  YoY % -19.85% 28.55% 0.00% 0.00% 13.41% -3.33% -
  Horiz. % 205.91% 256.89% 199.84% 0.00% 109.64% 96.67% 100.00%
PBT 712 7,244 7,480 0 1,340 2,232 -1,464 -
  YoY % -90.17% -3.16% 0.00% 0.00% -39.96% 252.46% -
  Horiz. % -48.63% -494.81% -510.93% -0.00% -91.53% -152.46% 100.00%
Tax -304 -2,288 -1,404 0 -264 -540 -188 7.77%
  YoY % 86.71% -62.96% 0.00% 0.00% 51.11% -187.23% -
  Horiz. % 161.70% 1,217.02% 746.81% -0.00% 140.43% 287.23% 100.00%
NP 408 4,956 6,076 0 1,076 1,692 -1,652 -
  YoY % -91.77% -18.43% 0.00% 0.00% -36.41% 202.42% -
  Horiz. % -24.70% -300.00% -367.80% -0.00% -65.13% -102.42% 100.00%
NP to SH 252 4,816 6,068 0 1,152 1,692 -1,652 -
  YoY % -94.77% -20.63% 0.00% 0.00% -31.91% 202.42% -
  Horiz. % -15.25% -291.53% -367.31% -0.00% -69.73% -102.42% 100.00%
Tax Rate 42.70 % 31.58 % 18.77 % - % 19.70 % 24.19 % - % -
  YoY % 35.21% 68.25% 0.00% 0.00% -18.56% 0.00% -
  Horiz. % 176.52% 130.55% 77.59% 0.00% 81.44% 100.00% -
Total Cost 89,408 107,100 81,096 0 46,748 40,476 45,272 11.18%
  YoY % -16.52% 32.07% 0.00% 0.00% 15.50% -10.59% -
  Horiz. % 197.49% 236.57% 179.13% 0.00% 103.26% 89.41% 100.00%
Net Worth 141,742 86,580 86,192 - 88,800 48,342 39,647 21.95%
  YoY % 63.71% 0.45% 0.00% 0.00% 83.69% 21.93% -
  Horiz. % 357.50% 218.37% 217.40% 0.00% 223.97% 121.93% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 141,742 86,580 86,192 - 88,800 48,342 39,647 21.95%
  YoY % 63.71% 0.45% 0.00% 0.00% 83.69% 21.93% -
  Horiz. % 357.50% 218.37% 217.40% 0.00% 223.97% 121.93% 100.00%
NOSH 457,233 333,003 319,233 279,712 240,000 201,428 165,200 17.19%
  YoY % 37.31% 4.31% 14.13% 16.55% 19.15% 21.93% -
  Horiz. % 276.78% 201.58% 193.24% 169.32% 145.28% 121.93% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 0.45 % 4.42 % 6.97 % - % 2.25 % 4.01 % -3.79 % -
  YoY % -89.82% -36.59% 0.00% 0.00% -43.89% 205.80% -
  Horiz. % -11.87% -116.62% -183.90% 0.00% -59.37% -105.80% 100.00%
ROE 0.18 % 5.56 % 7.04 % - % 1.30 % 3.50 % -4.17 % -
  YoY % -96.76% -21.02% 0.00% 0.00% -62.86% 183.93% -
  Horiz. % -4.32% -133.33% -168.82% 0.00% -31.18% -83.93% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 19.64 33.65 27.31 - 19.93 20.93 26.40 -4.50%
  YoY % -41.63% 23.21% 0.00% 0.00% -4.78% -20.72% -
  Horiz. % 74.39% 127.46% 103.45% 0.00% 75.49% 79.28% 100.00%
EPS 0.04 1.44 1.92 0.00 0.48 0.84 -1.00 -
  YoY % -97.22% -25.00% 0.00% 0.00% -42.86% 184.00% -
  Horiz. % -4.00% -144.00% -192.00% -0.00% -48.00% -84.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3100 0.2600 0.2700 - 0.3700 0.2400 0.2400 4.07%
  YoY % 19.23% -3.70% 0.00% 0.00% 54.17% 0.00% -
  Horiz. % 129.17% 108.33% 112.50% 0.00% 154.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 15.24 19.01 14.79 - 8.11 7.15 7.40 11.91%
  YoY % -19.83% 28.53% 0.00% 0.00% 13.43% -3.38% -
  Horiz. % 205.95% 256.89% 199.86% 0.00% 109.59% 96.62% 100.00%
EPS 0.04 0.82 1.03 0.00 0.20 0.29 -0.28 -
  YoY % -95.12% -20.39% 0.00% 0.00% -31.03% 203.57% -
  Horiz. % -14.29% -292.86% -367.86% -0.00% -71.43% -103.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2405 0.1469 0.1462 - 0.1507 0.0820 0.0673 21.94%
  YoY % 63.72% 0.48% 0.00% 0.00% 83.78% 21.84% -
  Horiz. % 357.36% 218.28% 217.24% 0.00% 223.92% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 -
Price 0.2500 0.2250 0.2700 0.4500 0.3850 0.4800 0.6200 -
P/RPS 1.27 0.67 0.99 0.00 1.93 2.29 2.35 -9.14%
  YoY % 89.55% -32.32% 0.00% 0.00% -15.72% -2.55% -
  Horiz. % 54.04% 28.51% 42.13% 0.00% 82.13% 97.45% 100.00%
P/EPS 453.60 15.56 14.20 0.00 80.21 57.14 -62.00 -
  YoY % 2,815.17% 9.58% 0.00% 0.00% 40.37% 192.16% -
  Horiz. % -731.61% -25.10% -22.90% -0.00% -129.37% -92.16% 100.00%
EY 0.22 6.43 7.04 0.00 1.25 1.75 -1.61 -
  YoY % -96.58% -8.66% 0.00% 0.00% -28.57% 208.70% -
  Horiz. % -13.66% -399.38% -437.27% -0.00% -77.64% -108.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.87 1.00 0.00 1.04 2.00 2.58 -16.51%
  YoY % -6.90% -13.00% 0.00% 0.00% -48.00% -22.48% -
  Horiz. % 31.40% 33.72% 38.76% 0.00% 40.31% 77.52% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Date - 29/06/20 29/05/19 - 14/12/16 17/12/15 16/12/14 -
Price 0.2200 0.3600 0.3200 0.0000 0.4000 0.4850 0.5500 -
P/RPS 1.12 1.07 1.17 0.00 2.01 2.32 2.08 -9.19%
  YoY % 4.67% -8.55% 0.00% 0.00% -13.36% 11.54% -
  Horiz. % 53.85% 51.44% 56.25% 0.00% 96.63% 111.54% 100.00%
P/EPS 399.17 24.89 16.83 0.00 83.33 57.74 -55.00 -
  YoY % 1,503.74% 47.89% 0.00% 0.00% 44.32% 204.98% -
  Horiz. % -725.76% -45.25% -30.60% -0.00% -151.51% -104.98% 100.00%
EY 0.25 4.02 5.94 0.00 1.20 1.73 -1.82 -
  YoY % -93.78% -32.32% 0.00% 0.00% -30.64% 195.05% -
  Horiz. % -13.74% -220.88% -326.37% -0.00% -65.93% -95.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 1.38 1.19 0.00 1.08 2.02 2.29 -16.68%
  YoY % -48.55% 15.97% 0.00% 0.00% -46.53% -11.79% -
  Horiz. % 31.00% 60.26% 51.97% 0.00% 47.16% 88.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS