Highlights

[OCR] YoY Quarter Result on 2018-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     - %    YoY -     -175.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 21,142 0 21,362 28,772 9,525 7,611 9,265 16.46%
  YoY % 0.00% 0.00% -25.75% 202.07% 25.15% -17.85% -
  Horiz. % 228.19% 0.00% 230.57% 310.55% 102.81% 82.15% 100.00%
PBT 3,135 0 1,524 2,020 171 -736 -1,092 -
  YoY % 0.00% 0.00% -24.55% 1,081.29% 123.23% 32.60% -
  Horiz. % -287.09% -0.00% -139.56% -184.98% -15.66% 67.40% 100.00%
Tax -218 0 -603 -1,017 -31 -51 -33 41.73%
  YoY % 0.00% 0.00% 40.71% -3,180.65% 39.22% -54.55% -
  Horiz. % 660.61% -0.00% 1,827.27% 3,081.82% 93.94% 154.55% 100.00%
NP 2,917 0 921 1,003 140 -787 -1,125 -
  YoY % 0.00% 0.00% -8.18% 616.43% 117.79% 30.04% -
  Horiz. % -259.29% -0.00% -81.87% -89.16% -12.44% 69.96% 100.00%
NP to SH 2,968 0 -745 990 169 -787 -1,125 -
  YoY % 0.00% 0.00% -175.25% 485.80% 121.47% 30.04% -
  Horiz. % -263.82% -0.00% 66.22% -88.00% -15.02% 69.96% 100.00%
Tax Rate 6.95 % - % 39.57 % 50.35 % 18.13 % - % - % -
  YoY % 0.00% 0.00% -21.41% 177.72% 0.00% 0.00% -
  Horiz. % 38.33% 0.00% 218.26% 277.72% 100.00% - -
Total Cost 18,225 0 20,441 27,769 9,385 8,398 10,390 10.94%
  YoY % 0.00% 0.00% -26.39% 195.89% 11.75% -19.17% -
  Horiz. % 175.41% 0.00% 196.74% 267.27% 90.33% 80.83% 100.00%
Net Worth 86,624 - 95,102 90,579 46,475 51,826 43,392 13.62%
  YoY % 0.00% 0.00% 4.99% 94.90% -10.33% 19.44% -
  Horiz. % 199.63% 0.00% 219.17% 208.74% 107.10% 119.44% 100.00%
Dividend
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 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
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 86,624 - 95,102 90,579 46,475 51,826 43,392 13.62%
  YoY % 0.00% 0.00% 4.99% 94.90% -10.33% 19.44% -
  Horiz. % 199.63% 0.00% 219.17% 208.74% 107.10% 119.44% 100.00%
NOSH 320,830 283,847 279,712 238,366 211,250 191,951 160,714 13.62%
  YoY % 13.03% 1.48% 17.35% 12.84% 10.05% 19.44% -
  Horiz. % 199.63% 176.62% 174.04% 148.32% 131.44% 119.44% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 13.80 % - % 4.31 % 3.49 % 1.47 % -10.34 % -12.14 % -
  YoY % 0.00% 0.00% 23.50% 137.41% 114.22% 14.83% -
  Horiz. % -113.67% 0.00% -35.50% -28.75% -12.11% 85.17% 100.00%
ROE 3.43 % - % -0.78 % 1.09 % 0.36 % -1.52 % -2.59 % -
  YoY % 0.00% 0.00% -171.56% 202.78% 123.68% 41.31% -
  Horiz. % -132.43% 0.00% 30.12% -42.08% -13.90% 58.69% 100.00%
Per Share
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 6.59 - 7.64 12.07 4.51 3.97 5.76 2.52%
  YoY % 0.00% 0.00% -36.70% 167.63% 13.60% -31.08% -
  Horiz. % 114.41% 0.00% 132.64% 209.55% 78.30% 68.92% 100.00%
EPS 0.93 0.00 -0.27 0.42 0.08 -0.41 -0.70 -
  YoY % 0.00% 0.00% -164.29% 425.00% 119.51% 41.43% -
  Horiz. % -132.86% -0.00% 38.57% -60.00% -11.43% 58.57% 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 0.2700 - 0.3400 0.3800 0.2200 0.2700 0.2700 -
  YoY % 0.00% 0.00% -10.53% 72.73% -18.52% 0.00% -
  Horiz. % 100.00% 0.00% 125.93% 140.74% 81.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 6.45 - 6.51 8.77 2.90 2.32 2.83 16.44%
  YoY % 0.00% 0.00% -25.77% 202.41% 25.00% -18.02% -
  Horiz. % 227.92% 0.00% 230.04% 309.89% 102.47% 81.98% 100.00%
EPS 0.91 0.00 -0.23 0.30 0.05 -0.24 -0.34 -
  YoY % 0.00% 0.00% -176.67% 500.00% 120.83% 29.41% -
  Horiz. % -267.65% -0.00% 67.65% -88.24% -14.71% 70.59% 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 0.2642 - 0.2900 0.2762 0.1417 0.1580 0.1323 13.63%
  YoY % 0.00% 0.00% 5.00% 94.92% -10.32% 19.43% -
  Horiz. % 199.70% 0.00% 219.20% 208.77% 107.11% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.3000 0.3500 0.5250 0.4950 0.4750 0.6000 0.2550 -
P/RPS 4.55 0.00 6.87 4.10 10.53 15.13 4.42 0.54%
  YoY % 0.00% 0.00% 67.56% -61.06% -30.40% 242.31% -
  Horiz. % 102.94% 0.00% 155.43% 92.76% 238.24% 342.31% 100.00%
P/EPS 32.43 0.00 -197.11 119.18 593.75 -146.34 -36.43 -
  YoY % 0.00% 0.00% -265.39% -79.93% 505.73% -301.70% -
  Horiz. % -89.02% -0.00% 541.07% -327.15% -1,629.84% 401.70% 100.00%
EY 3.08 0.00 -0.51 0.84 0.17 -0.68 -2.75 -
  YoY % 0.00% 0.00% -160.71% 394.12% 125.00% 75.27% -
  Horiz. % -112.00% -0.00% 18.55% -30.55% -6.18% 24.73% 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 1.11 0.00 1.54 1.30 2.16 2.22 0.94 3.12%
  YoY % 0.00% 0.00% 18.46% -39.81% -2.70% 136.17% -
  Horiz. % 118.09% 0.00% 163.83% 138.30% 229.79% 236.17% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/08/19 - 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 -
Price 0.2500 0.0000 0.5000 0.6500 0.5000 0.4850 0.2300 -
P/RPS 3.79 0.00 6.55 5.39 11.09 12.23 3.99 -0.95%
  YoY % 0.00% 0.00% 21.52% -51.40% -9.32% 206.52% -
  Horiz. % 94.99% 0.00% 164.16% 135.09% 277.94% 306.52% 100.00%
P/EPS 27.02 0.00 -187.73 156.50 625.00 -118.29 -32.86 -
  YoY % 0.00% 0.00% -219.96% -74.96% 628.36% -259.98% -
  Horiz. % -82.23% -0.00% 571.30% -476.26% -1,902.01% 359.98% 100.00%
EY 3.70 0.00 -0.53 0.64 0.16 -0.85 -3.04 -
  YoY % 0.00% 0.00% -182.81% 300.00% 118.82% 72.04% -
  Horiz. % -121.71% -0.00% 17.43% -21.05% -5.26% 27.96% 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 0.93 0.00 1.47 1.71 2.27 1.80 0.85 1.68%
  YoY % 0.00% 0.00% -14.04% -24.67% 26.11% 111.76% -
  Horiz. % 109.41% 0.00% 172.94% 201.18% 267.06% 211.76% 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.
 


 

241  266  567  1251 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.215-0.005 
 SAPNRG 0.28-0.01 
 HSI-C7F 0.385-0.015 
 KNM 0.41+0.015 
 VSOLAR 0.0950.00 
 NETX 0.010.00 
 HSI-H6S 0.20+0.01 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers