Highlights

[OCR] YoY TTM Result on 2018-06-30 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -85.92%    YoY -     -85.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 49,960 33,332 90,926 59,113 38,314 35,239 38,074 5.15%
  YoY % 49.89% -63.34% 53.82% 54.29% 8.73% -7.45% -
  Horiz. % 131.22% 87.55% 238.81% 155.26% 100.63% 92.55% 100.00%
PBT -9,785 2,420 8,330 -2,004 -6,129 -4,829 -3,559 20.54%
  YoY % -504.34% -70.95% 515.67% 67.30% -26.92% -35.68% -
  Horiz. % 274.94% -68.00% -234.05% 56.31% 172.21% 135.68% 100.00%
Tax -732 255 -3,809 -979 -100 -222 -152 33.69%
  YoY % -387.06% 106.69% -289.07% -879.00% 54.95% -46.05% -
  Horiz. % 481.58% -167.76% 2,505.92% 644.08% 65.79% 146.05% 100.00%
NP -10,517 2,675 4,521 -2,983 -6,229 -5,051 -3,711 21.22%
  YoY % -493.16% -40.83% 251.56% 52.11% -23.32% -36.11% -
  Horiz. % 283.40% -72.08% -121.83% 80.38% 167.85% 136.11% 100.00%
NP to SH -5,046 400 2,768 -2,752 -6,199 -5,051 -3,711 5.84%
  YoY % -1,361.50% -85.55% 200.58% 55.61% -22.73% -36.11% -
  Horiz. % 135.97% -10.78% -74.59% 74.16% 167.04% 136.11% 100.00%
Tax Rate - % -10.54 % 45.73 % - % - % - % - % -
  YoY % 0.00% -123.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -23.05% 100.00% - - - -
Total Cost 60,477 30,657 86,405 62,096 44,543 40,290 41,785 7.07%
  YoY % 97.27% -64.52% 39.15% 39.41% 10.56% -3.58% -
  Horiz. % 144.73% 73.37% 206.78% 148.61% 106.60% 96.42% 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 0 0 0 0 0 0 0 -
  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 -21.05 % 8.03 % 4.97 % -5.05 % -16.26 % -14.33 % -9.75 % 15.28%
  YoY % -362.14% 61.57% 198.42% 68.94% -13.47% -46.97% -
  Horiz. % 215.90% -82.36% -50.97% 51.79% 166.77% 146.97% 100.00%
ROE -5.83 % - % 2.91 % -3.04 % -13.34 % -9.75 % -8.55 % -6.83%
  YoY % 0.00% 0.00% 195.72% 77.21% -36.82% -14.04% -
  Horiz. % 68.19% 0.00% -34.04% 35.56% 156.02% 114.04% 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 15.57 11.74 32.51 24.80 18.14 18.36 23.69 -7.46%
  YoY % 32.62% -63.89% 31.09% 36.71% -1.20% -22.50% -
  Horiz. % 65.72% 49.56% 137.23% 104.69% 76.57% 77.50% 100.00%
EPS -1.57 0.14 0.99 -1.15 -2.93 -2.63 -2.31 -6.88%
  YoY % -1,221.43% -85.86% 186.09% 60.75% -11.41% -13.85% -
  Horiz. % 67.97% -6.06% -42.86% 49.78% 126.84% 113.85% 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 - 330,694
30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 15.11 10.08 27.50 17.88 11.59 10.66 11.51 5.16%
  YoY % 49.90% -63.35% 53.80% 54.27% 8.72% -7.38% -
  Horiz. % 131.28% 87.58% 238.92% 155.34% 100.70% 92.62% 100.00%
EPS -1.53 0.12 0.84 -0.83 -1.87 -1.53 -1.12 5.93%
  YoY % -1,375.00% -85.71% 201.20% 55.61% -22.22% -36.61% -
  Horiz. % 136.61% -10.71% -75.00% 74.11% 166.96% 136.61% 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 0.2619 - 0.2876 0.2739 0.1405 0.1567 0.1312 13.62%
  YoY % 0.00% 0.00% 5.00% 94.95% -10.34% 19.44% -
  Horiz. % 199.62% 0.00% 219.21% 208.77% 107.09% 119.44% 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 1.93 2.98 1.62 2.00 2.62 3.27 1.08 11.32%
  YoY % -35.23% 83.95% -19.00% -23.66% -19.88% 202.78% -
  Horiz. % 178.70% 275.93% 150.00% 185.19% 242.59% 302.78% 100.00%
P/EPS -19.07 248.37 53.05 -42.87 -16.19 -22.80 -11.04 10.62%
  YoY % -107.68% 368.18% 223.75% -164.79% 28.99% -106.52% -
  Horiz. % 172.74% -2,249.73% -480.53% 388.32% 146.65% 206.52% 100.00%
EY -5.24 0.40 1.88 -2.33 -6.18 -4.39 -9.06 -9.62%
  YoY % -1,410.00% -78.72% 180.69% 62.30% -40.77% 51.55% -
  Horiz. % 57.84% -4.42% -20.75% 25.72% 68.21% 48.45% 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 1.61 0.00 1.54 2.62 2.76 2.64 0.97 9.81%
  YoY % 0.00% 0.00% -41.22% -5.07% 4.55% 172.16% -
  Horiz. % 165.98% 0.00% 158.76% 270.10% 284.54% 272.16% 100.00%
P/EPS -15.90 0.00 50.53 -56.30 -17.04 -18.43 -9.96 9.02%
  YoY % 0.00% 0.00% 189.75% -230.40% 7.54% -85.04% -
  Horiz. % 159.64% -0.00% -507.33% 565.26% 171.08% 185.04% 100.00%
EY -6.29 0.00 1.98 -1.78 -5.87 -5.43 -10.04 -8.28%
  YoY % 0.00% 0.00% 211.24% 69.68% -8.10% 45.92% -
  Horiz. % 62.65% -0.00% -19.72% 17.73% 58.47% 54.08% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers