Highlights

[OCR] YoY Annualized Quarter Result on 2016-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 14-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     128.16%    YoY -     -31.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 87,172 0 47,824 42,168 43,620 46,296 46,340 10.35%
  YoY % 0.00% 0.00% 13.41% -3.33% -5.78% -0.09% -
  Horiz. % 188.11% 0.00% 103.20% 91.00% 94.13% 99.91% 100.00%
PBT 7,480 0 1,340 2,232 -1,464 -3,664 940 38.16%
  YoY % 0.00% 0.00% -39.96% 252.46% 60.04% -489.79% -
  Horiz. % 795.74% 0.00% 142.55% 237.45% -155.74% -389.79% 100.00%
Tax -1,404 0 -264 -540 -188 -220 -248 31.02%
  YoY % 0.00% 0.00% 51.11% -187.23% 14.55% 11.29% -
  Horiz. % 566.13% -0.00% 106.45% 217.74% 75.81% 88.71% 100.00%
NP 6,076 0 1,076 1,692 -1,652 -3,884 692 40.30%
  YoY % 0.00% 0.00% -36.41% 202.42% 57.47% -661.27% -
  Horiz. % 878.03% 0.00% 155.49% 244.51% -238.73% -561.27% 100.00%
NP to SH 6,068 0 1,152 1,692 -1,652 -3,884 692 40.27%
  YoY % 0.00% 0.00% -31.91% 202.42% 57.47% -661.27% -
  Horiz. % 876.88% 0.00% 166.47% 244.51% -238.73% -561.27% 100.00%
Tax Rate 18.77 % - % 19.70 % 24.19 % - % - % 26.38 % -5.17%
  YoY % 0.00% 0.00% -18.56% 0.00% 0.00% 0.00% -
  Horiz. % 71.15% 0.00% 74.68% 91.70% 0.00% 0.00% 100.00%
Total Cost 81,096 0 46,748 40,476 45,272 50,180 45,648 9.37%
  YoY % 0.00% 0.00% 15.50% -10.59% -9.78% 9.93% -
  Horiz. % 177.66% 0.00% 102.41% 88.67% 99.18% 109.93% 100.00%
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
Dividend
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
NOSH 319,233 279,712 240,000 201,428 165,200 149,384 144,166 13.19%
  YoY % 14.13% 16.55% 19.15% 21.93% 10.59% 3.62% -
  Horiz. % 221.43% 194.02% 166.47% 139.72% 114.59% 103.62% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 6.97 % - % 2.25 % 4.01 % -3.79 % -8.39 % 1.49 % 27.18%
  YoY % 0.00% 0.00% -43.89% 205.80% 54.83% -663.09% -
  Horiz. % 467.79% 0.00% 151.01% 269.13% -254.36% -563.09% 100.00%
ROE 7.04 % - % 1.30 % 3.50 % -4.17 % -9.29 % 1.60 % 25.97%
  YoY % 0.00% 0.00% -62.86% 183.93% 55.11% -680.62% -
  Horiz. % 440.00% 0.00% 81.25% 218.75% -260.62% -580.62% 100.00%
Per Share
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 27.31 - 19.93 20.93 26.40 30.99 32.14 -2.51%
  YoY % 0.00% 0.00% -4.78% -20.72% -14.81% -3.58% -
  Horiz. % 84.97% 0.00% 62.01% 65.12% 82.14% 96.42% 100.00%
EPS 1.92 0.00 0.48 0.84 -1.00 -2.60 0.48 24.12%
  YoY % 0.00% 0.00% -42.86% 184.00% 61.54% -641.67% -
  Horiz. % 400.00% 0.00% 100.00% 175.00% -208.33% -541.67% 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 0.2700 - 0.3700 0.2400 0.2400 0.2800 0.3000 -1.63%
  YoY % 0.00% 0.00% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 90.00% 0.00% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 26.30 - 14.43 12.72 13.16 13.97 13.98 10.35%
  YoY % 0.00% 0.00% 13.44% -3.34% -5.80% -0.07% -
  Horiz. % 188.13% 0.00% 103.22% 90.99% 94.13% 99.93% 100.00%
EPS 1.83 0.00 0.35 0.51 -0.50 -1.17 0.21 40.13%
  YoY % 0.00% 0.00% -31.37% 202.00% 57.26% -657.14% -
  Horiz. % 871.43% 0.00% 166.67% 242.86% -238.10% -557.14% 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 0.2600 - 0.2679 0.1458 0.1196 0.1262 0.1305 11.34%
  YoY % 0.00% 0.00% 83.74% 21.91% -5.23% -3.30% -
  Horiz. % 199.23% 0.00% 205.29% 111.72% 91.65% 96.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.2700 0.4500 0.3850 0.4800 0.6200 0.2500 0.3400 -
P/RPS 0.99 0.00 1.93 2.29 2.35 0.81 1.06 -1.06%
  YoY % 0.00% 0.00% -15.72% -2.55% 190.12% -23.58% -
  Horiz. % 93.40% 0.00% 182.08% 216.04% 221.70% 76.42% 100.00%
P/EPS 14.20 0.00 80.21 57.14 -62.00 -9.62 70.83 -22.16%
  YoY % 0.00% 0.00% 40.37% 192.16% -544.49% -113.58% -
  Horiz. % 20.05% 0.00% 113.24% 80.67% -87.53% -13.58% 100.00%
EY 7.04 0.00 1.25 1.75 -1.61 -10.40 1.41 28.48%
  YoY % 0.00% 0.00% -28.57% 208.70% 84.52% -837.59% -
  Horiz. % 499.29% 0.00% 88.65% 124.11% -114.18% -737.59% 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 1.00 0.00 1.04 2.00 2.58 0.89 1.13 -1.89%
  YoY % 0.00% 0.00% -48.00% -22.48% 189.89% -21.24% -
  Horiz. % 88.50% 0.00% 92.04% 176.99% 228.32% 78.76% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/05/19 - 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 -
Price 0.3200 0.0000 0.4000 0.4850 0.5500 0.2450 0.2800 -
P/RPS 1.17 0.00 2.01 2.32 2.08 0.79 0.87 4.73%
  YoY % 0.00% 0.00% -13.36% 11.54% 163.29% -9.20% -
  Horiz. % 134.48% 0.00% 231.03% 266.67% 239.08% 90.80% 100.00%
P/EPS 16.83 0.00 83.33 57.74 -55.00 -9.42 58.33 -17.61%
  YoY % 0.00% 0.00% 44.32% 204.98% -483.86% -116.15% -
  Horiz. % 28.85% 0.00% 142.86% 98.99% -94.29% -16.15% 100.00%
EY 5.94 0.00 1.20 1.73 -1.82 -10.61 1.71 21.42%
  YoY % 0.00% 0.00% -30.64% 195.05% 82.85% -720.47% -
  Horiz. % 347.37% 0.00% 70.18% 101.17% -106.43% -620.47% 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 1.19 0.00 1.08 2.02 2.29 0.88 0.93 3.92%
  YoY % 0.00% 0.00% -46.53% -11.79% 160.23% -5.38% -
  Horiz. % 127.96% 0.00% 116.13% 217.20% 246.24% 94.62% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers