Highlights

[OCR] YoY TTM Result on 2018-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -546.74%    YoY -     -398.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 81,830 32,077 38,452 36,763 37,562 45,083 42,650 9.18%
  YoY % 155.10% -16.58% 4.59% -2.13% -16.68% 5.70% -
  Horiz. % 191.86% 75.21% 90.16% 86.20% 88.07% 105.70% 100.00%
PBT 10,635 -9,600 -3,630 -7,960 -5,735 -3,460 -2,030 -
  YoY % 210.78% -164.46% 54.40% -38.80% -65.75% -70.44% -
  Horiz. % -523.89% 472.91% 178.82% 392.12% 282.51% 170.44% 100.00%
Tax -1,597 -528 -62 -32 -212 -147 -98 45.65%
  YoY % -202.46% -751.61% -93.75% 84.91% -44.22% -50.00% -
  Horiz. % 1,629.59% 538.78% 63.27% 32.65% 216.33% 150.00% 100.00%
NP 9,038 -10,128 -3,692 -7,992 -5,947 -3,607 -2,128 -
  YoY % 189.24% -174.32% 53.80% -34.39% -64.87% -69.50% -
  Horiz. % -424.72% 475.94% 173.50% 375.56% 279.46% 169.50% 100.00%
NP to SH 8,921 -7,322 -3,438 -7,991 -5,947 -3,607 -2,128 -
  YoY % 221.84% -112.97% 56.98% -34.37% -64.87% -69.50% -
  Horiz. % -419.22% 344.08% 161.56% 375.52% 279.46% 169.50% 100.00%
Tax Rate 15.02 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 72,792 42,205 42,144 44,755 43,509 48,690 44,778 6.77%
  YoY % 72.47% 0.14% -5.83% 2.86% -10.64% 8.74% -
  Horiz. % 162.56% 94.25% 94.12% 99.95% 97.17% 108.74% 100.00%
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92%
  YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% -
  Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
Dividend
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92%
  YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% -
  Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
NOSH 324,102 292,402 214,444 204,267 161,016 149,594 148,939 11.04%
  YoY % 10.84% 36.35% 4.98% 26.86% 7.63% 0.44% -
  Horiz. % 217.61% 196.32% 143.98% 137.15% 108.11% 100.44% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.04 % -31.57 % -9.60 % -21.74 % -15.83 % -8.00 % -4.99 % -
  YoY % 134.97% -228.85% 55.84% -37.33% -97.88% -60.32% -
  Horiz. % -221.24% 632.67% 192.38% 435.67% 317.23% 160.32% 100.00%
ROE 10.59 % -7.83 % -4.33 % -16.30 % -15.39 % -8.61 % -4.76 % -
  YoY % 235.25% -80.83% 73.44% -5.91% -78.75% -80.88% -
  Horiz. % -222.48% 164.50% 90.97% 342.44% 323.32% 180.88% 100.00%
Per Share
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.25 10.97 17.93 18.00 23.33 30.14 28.64 -1.68%
  YoY % 130.17% -38.82% -0.39% -22.85% -22.59% 5.24% -
  Horiz. % 88.16% 38.30% 62.60% 62.85% 81.46% 105.24% 100.00%
EPS 2.75 -2.50 -1.60 -3.91 -3.69 -2.41 -1.43 -
  YoY % 210.00% -56.25% 59.08% -5.96% -53.11% -68.53% -
  Horiz. % -192.31% 174.83% 111.89% 273.43% 258.04% 168.53% 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 0.3200 0.3700 0.2400 0.2400 0.2800 0.3000 -1.91%
  YoY % -18.75% -13.51% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 86.67% 106.67% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 357,408
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 22.90 8.97 10.76 10.29 10.51 12.61 11.93 9.18%
  YoY % 155.30% -16.64% 4.57% -2.09% -16.65% 5.70% -
  Horiz. % 191.95% 75.19% 90.19% 86.25% 88.10% 105.70% 100.00%
EPS 2.50 -2.05 -0.96 -2.24 -1.66 -1.01 -0.60 -
  YoY % 221.95% -113.54% 57.14% -34.94% -64.36% -68.33% -
  Horiz. % -416.67% 341.67% 160.00% 373.33% 276.67% 168.33% 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 0.2358 0.2618 0.2220 0.1372 0.1081 0.1172 0.1250 8.93%
  YoY % -9.93% 17.93% 61.81% 26.92% -7.76% -6.24% -
  Horiz. % 188.64% 209.44% 177.60% 109.76% 86.48% 93.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/12/19 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.2600 0.2900 0.4050 0.5600 0.2550 0.2200 0.2000 -
P/RPS 1.03 2.64 2.26 3.11 1.09 0.73 0.70 5.34%
  YoY % -60.98% 16.81% -27.33% 185.32% 49.32% 4.29% -
  Horiz. % 147.14% 377.14% 322.86% 444.29% 155.71% 104.29% 100.00%
P/EPS 9.45 -11.58 -25.26 -14.31 -6.90 -9.12 -14.00 -
  YoY % 181.61% 54.16% -76.52% -107.39% 24.34% 34.86% -
  Horiz. % -67.50% 82.71% 180.43% 102.21% 49.29% 65.14% 100.00%
EY 10.59 -8.63 -3.96 -6.99 -14.48 -10.96 -7.14 -
  YoY % 222.71% -117.93% 43.35% 51.73% -32.12% -53.50% -
  Horiz. % -148.32% 120.87% 55.46% 97.90% 202.80% 153.50% 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 0.91 1.09 2.33 1.06 0.79 0.67 5.54%
  YoY % 9.89% -16.51% -53.22% 119.81% 34.18% 17.91% -
  Horiz. % 149.25% 135.82% 162.69% 347.76% 158.21% 117.91% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/02/20 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 -
Price 0.2550 0.2400 0.3700 0.4950 0.5900 0.2100 0.2300 -
P/RPS 1.01 2.19 2.06 2.75 2.53 0.70 0.80 3.19%
  YoY % -53.88% 6.31% -25.09% 8.70% 261.43% -12.50% -
  Horiz. % 126.25% 273.75% 257.50% 343.75% 316.25% 87.50% 100.00%
P/EPS 9.26 -9.58 -23.08 -12.65 -15.97 -8.71 -16.10 -
  YoY % 196.66% 58.49% -82.45% 20.79% -83.35% 45.90% -
  Horiz. % -57.52% 59.50% 143.35% 78.57% 99.19% 54.10% 100.00%
EY 10.79 -10.43 -4.33 -7.90 -6.26 -11.48 -6.21 -
  YoY % 203.45% -140.88% 45.19% -26.20% 45.47% -84.86% -
  Horiz. % -173.75% 167.95% 69.73% 127.21% 100.81% 184.86% 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 0.98 0.75 1.00 2.06 2.46 0.75 0.77 3.30%
  YoY % 30.67% -25.00% -51.46% -16.26% 228.00% -2.60% -
  Horiz. % 127.27% 97.40% 129.87% 267.53% 319.48% 97.40% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers