Highlights

[OCR] YoY TTM 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 -     12.93%    YoY -     200.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 70,830 49,960 33,332 90,926 59,113 38,314 35,239 13.76%
  YoY % 41.77% 49.89% -63.34% 53.82% 54.29% 8.73% -
  Horiz. % 201.00% 141.77% 94.59% 258.03% 167.75% 108.73% 100.00%
PBT 5,422 -9,785 2,420 8,330 -2,004 -6,129 -4,829 -
  YoY % 155.41% -504.34% -70.95% 515.67% 67.30% -26.92% -
  Horiz. % -112.28% 202.63% -50.11% -172.50% 41.50% 126.92% 100.00%
Tax -1,322 -732 255 -3,809 -979 -100 -222 39.01%
  YoY % -80.60% -387.06% 106.69% -289.07% -879.00% 54.95% -
  Horiz. % 595.50% 329.73% -114.86% 1,715.77% 440.99% 45.05% 100.00%
NP 4,100 -10,517 2,675 4,521 -2,983 -6,229 -5,051 -
  YoY % 138.98% -493.16% -40.83% 251.56% 52.11% -23.32% -
  Horiz. % -81.17% 208.22% -52.96% -89.51% 59.06% 123.32% 100.00%
NP to SH 3,917 -5,046 400 2,768 -2,752 -6,199 -5,051 -
  YoY % 177.63% -1,361.50% -85.55% 200.58% 55.61% -22.73% -
  Horiz. % -77.55% 99.90% -7.92% -54.80% 54.48% 122.73% 100.00%
Tax Rate 24.38 % - % -10.54 % 45.73 % - % - % - % -
  YoY % 0.00% 0.00% -123.05% 0.00% 0.00% 0.00% -
  Horiz. % 53.31% 0.00% -23.05% 100.00% - - -
Total Cost 66,730 60,477 30,657 86,405 62,096 44,543 40,290 9.76%
  YoY % 10.34% 97.27% -64.52% 39.15% 39.41% 10.56% -
  Horiz. % 165.62% 150.10% 76.09% 214.46% 154.12% 110.56% 100.00%
Net Worth 81,207 86,624 - 95,102 90,579 46,475 51,826 8.64%
  YoY % -6.25% 0.00% 0.00% 4.99% 94.90% -10.33% -
  Horiz. % 156.69% 167.14% 0.00% 183.50% 174.77% 89.67% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 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
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 81,207 86,624 - 95,102 90,579 46,475 51,826 8.64%
  YoY % -6.25% 0.00% 0.00% 4.99% 94.90% -10.33% -
  Horiz. % 156.69% 167.14% 0.00% 183.50% 174.77% 89.67% 100.00%
NOSH 338,364 320,830 283,847 279,712 238,366 211,250 191,951 11.03%
  YoY % 5.47% 13.03% 1.48% 17.35% 12.84% 10.05% -
  Horiz. % 176.28% 167.14% 147.87% 145.72% 124.18% 110.05% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.79 % -21.05 % 8.03 % 4.97 % -5.05 % -16.26 % -14.33 % -
  YoY % 127.51% -362.14% 61.57% 198.42% 68.94% -13.47% -
  Horiz. % -40.40% 146.89% -56.04% -34.68% 35.24% 113.47% 100.00%
ROE 4.82 % -5.83 % - % 2.91 % -3.04 % -13.34 % -9.75 % -
  YoY % 182.68% 0.00% 0.00% 195.72% 77.21% -36.82% -
  Horiz. % -49.44% 59.79% 0.00% -29.85% 31.18% 136.82% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 20.93 15.57 11.74 32.51 24.80 18.14 18.36 2.45%
  YoY % 34.43% 32.62% -63.89% 31.09% 36.71% -1.20% -
  Horiz. % 114.00% 84.80% 63.94% 177.07% 135.08% 98.80% 100.00%
EPS 1.16 -1.57 0.14 0.99 -1.15 -2.93 -2.63 -
  YoY % 173.89% -1,221.43% -85.86% 186.09% 60.75% -11.41% -
  Horiz. % -44.11% 59.70% -5.32% -37.64% 43.73% 111.41% 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 0.2400 0.2700 - 0.3400 0.3800 0.2200 0.2700 -2.15%
  YoY % -11.11% 0.00% 0.00% -10.53% 72.73% -18.52% -
  Horiz. % 88.89% 100.00% 0.00% 125.93% 140.74% 81.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 15.56 10.97 7.32 19.97 12.98 8.42 7.74 13.76%
  YoY % 41.84% 49.86% -63.35% 53.85% 54.16% 8.79% -
  Horiz. % 201.03% 141.73% 94.57% 258.01% 167.70% 108.79% 100.00%
EPS 0.86 -1.11 0.09 0.61 -0.60 -1.36 -1.11 -
  YoY % 177.48% -1,333.33% -85.25% 201.67% 55.88% -22.52% -
  Horiz. % -77.48% 100.00% -8.11% -54.95% 54.05% 122.52% 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 0.1784 0.1903 - 0.2089 0.1990 0.1021 0.1138 8.65%
  YoY % -6.25% 0.00% 0.00% 4.97% 94.91% -10.28% -
  Horiz. % 156.77% 167.22% 0.00% 183.57% 174.87% 89.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.3750 0.3000 0.3500 0.5250 0.4950 0.4750 0.6000 -
P/RPS 1.79 1.93 2.98 1.62 2.00 2.62 3.27 -10.53%
  YoY % -7.25% -35.23% 83.95% -19.00% -23.66% -19.88% -
  Horiz. % 54.74% 59.02% 91.13% 49.54% 61.16% 80.12% 100.00%
P/EPS 32.39 -19.07 248.37 53.05 -42.87 -16.19 -22.80 -
  YoY % 269.85% -107.68% 368.18% 223.75% -164.79% 28.99% -
  Horiz. % -142.06% 83.64% -1,089.34% -232.68% 188.03% 71.01% 100.00%
EY 3.09 -5.24 0.40 1.88 -2.33 -6.18 -4.39 -
  YoY % 158.97% -1,410.00% -78.72% 180.69% 62.30% -40.77% -
  Horiz. % -70.39% 119.36% -9.11% -42.82% 53.08% 140.77% 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 1.56 1.11 0.00 1.54 1.30 2.16 2.22 -6.31%
  YoY % 40.54% 0.00% 0.00% 18.46% -39.81% -2.70% -
  Horiz. % 70.27% 50.00% 0.00% 69.37% 58.56% 97.30% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/08/20 28/08/19 - 28/03/18 22/03/17 24/03/16 27/03/15 -
Price 0.2750 0.2500 0.0000 0.5000 0.6500 0.5000 0.4850 -
P/RPS 1.31 1.61 0.00 1.54 2.62 2.76 2.64 -12.14%
  YoY % -18.63% 0.00% 0.00% -41.22% -5.07% 4.55% -
  Horiz. % 49.62% 60.98% 0.00% 58.33% 99.24% 104.55% 100.00%
P/EPS 23.76 -15.90 0.00 50.53 -56.30 -17.04 -18.43 -
  YoY % 249.43% 0.00% 0.00% 189.75% -230.40% 7.54% -
  Horiz. % -128.92% 86.27% -0.00% -274.17% 305.48% 92.46% 100.00%
EY 4.21 -6.29 0.00 1.98 -1.78 -5.87 -5.43 -
  YoY % 166.93% 0.00% 0.00% 211.24% 69.68% -8.10% -
  Horiz. % -77.53% 115.84% -0.00% -36.46% 32.78% 108.10% 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 1.15 0.93 0.00 1.47 1.71 2.27 1.80 -7.94%
  YoY % 23.66% 0.00% 0.00% -14.04% -24.67% 26.11% -
  Horiz. % 63.89% 51.67% 0.00% 81.67% 95.00% 126.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS