Highlights

[OCR] YoY Cumulative 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 -     121.66%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 22,454 28,014 21,793 0 11,956 10,542 10,905 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 178 1,811 1,870 0 335 558 -366 -
  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 -76 -572 -351 0 -66 -135 -47 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 102 1,239 1,519 0 269 423 -413 -
  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 63 1,204 1,517 0 288 423 -413 -
  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 22,352 26,775 20,274 0 11,687 10,119 11,318 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 0.04 % 1.39 % 1.76 % - % 0.32 % 0.88 % -1.04 % -
  YoY % -97.12% -21.02% 0.00% 0.00% -63.64% 184.62% -
  Horiz. % -3.85% -133.65% -169.23% 0.00% -30.77% -84.62% 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 4.91 8.41 6.83 - 4.98 5.23 6.60 -4.50%
  YoY % -41.62% 23.13% 0.00% 0.00% -4.78% -20.76% -
  Horiz. % 74.39% 127.42% 103.48% 0.00% 75.45% 79.24% 100.00%
EPS 0.01 0.36 0.48 0.00 0.12 0.21 -0.25 -
  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 - 562,457
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 3.99 4.98 3.87 - 2.13 1.87 1.94 11.89%
  YoY % -19.88% 28.68% 0.00% 0.00% 13.90% -3.61% -
  Horiz. % 205.67% 256.70% 199.48% 0.00% 109.79% 96.39% 100.00%
EPS 0.01 0.21 0.27 0.00 0.05 0.08 -0.07 -
  YoY % -95.24% -22.22% 0.00% 0.00% -37.50% 214.29% -
  Horiz. % -14.29% -300.00% -385.71% -0.00% -71.43% -114.29% 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 0.2520 0.1539 0.1532 - 0.1579 0.0859 0.0705 21.95%
  YoY % 63.74% 0.46% 0.00% 0.00% 83.82% 21.84% -
  Horiz. % 357.45% 218.30% 217.30% 0.00% 223.97% 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 5.09 2.67 3.96 0.00 7.73 9.17 9.39 -9.10%
  YoY % 90.64% -32.58% 0.00% 0.00% -15.70% -2.34% -
  Horiz. % 54.21% 28.43% 42.17% 0.00% 82.32% 97.66% 100.00%
P/EPS 1,814.42 62.23 56.82 0.00 320.83 228.57 -248.00 -
  YoY % 2,815.67% 9.52% 0.00% 0.00% 40.36% 192.17% -
  Horiz. % -731.62% -25.09% -22.91% -0.00% -129.37% -92.17% 100.00%
EY 0.06 1.61 1.76 0.00 0.31 0.44 -0.40 -
  YoY % -96.27% -8.52% 0.00% 0.00% -29.55% 210.00% -
  Horiz. % -15.00% -402.50% -440.00% -0.00% -77.50% -110.00% 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 4.48 4.28 4.69 0.00 8.03 9.27 8.33 -9.21%
  YoY % 4.67% -8.74% 0.00% 0.00% -13.38% 11.28% -
  Horiz. % 53.78% 51.38% 56.30% 0.00% 96.40% 111.28% 100.00%
P/EPS 1,596.69 99.57 67.34 0.00 333.33 230.95 -220.00 -
  YoY % 1,503.59% 47.86% 0.00% 0.00% 44.33% 204.98% -
  Horiz. % -725.77% -45.26% -30.61% -0.00% -151.51% -104.98% 100.00%
EY 0.06 1.00 1.49 0.00 0.30 0.43 -0.45 -
  YoY % -94.00% -32.89% 0.00% 0.00% -30.23% 195.56% -
  Horiz. % -13.33% -222.22% -331.11% -0.00% -66.67% -95.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS