Highlights

[OCR] YoY TTM Result on 2018-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -126.91%    YoY -     79.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 41,900 21,362 39,866 36,400 36,893 45,072 44,055 -0.78%
  YoY % 96.14% -46.42% 9.52% -1.34% -18.15% 2.31% -
  Horiz. % 95.11% 48.49% 90.49% 82.62% 83.74% 102.31% 100.00%
PBT -8,626 1,524 -3,853 -7,036 -5,185 -4,611 -1,962 25.96%
  YoY % -666.01% 139.55% 45.24% -35.70% -12.45% -135.02% -
  Horiz. % 439.65% -77.68% 196.38% 358.61% 264.27% 235.02% 100.00%
Tax -1,737 -603 7 -120 -204 -140 -160 45.01%
  YoY % -188.06% -8,714.29% 105.83% 41.18% -45.71% 12.50% -
  Horiz. % 1,085.62% 376.88% -4.38% 75.00% 127.50% 87.50% 100.00%
NP -10,363 921 -3,846 -7,156 -5,389 -4,751 -2,122 28.04%
  YoY % -1,225.19% 123.95% 46.25% -32.79% -13.43% -123.89% -
  Horiz. % 488.36% -43.40% 181.24% 337.23% 253.96% 223.89% 100.00%
NP to SH -6,950 -745 -3,573 -7,155 -5,389 -4,751 -2,122 20.31%
  YoY % -832.89% 79.15% 50.06% -32.77% -13.43% -123.89% -
  Horiz. % 327.52% 35.11% 168.38% 337.18% 253.96% 223.89% 100.00%
Tax Rate - % 39.57 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 52,263 20,441 43,712 43,556 42,282 49,823 46,177 1.95%
  YoY % 155.68% -53.24% 0.36% 3.01% -15.14% 7.90% -
  Horiz. % 113.18% 44.27% 94.66% 94.32% 91.57% 107.90% 100.00%
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
Dividend
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
NOSH 319,233 279,712 240,000 201,428 165,200 149,384 144,166 13.19%
  YoY % 14.13% 16.55% 19.15% 21.93% 10.59% 3.62% -
  Horiz. % 221.43% 194.02% 166.47% 139.72% 114.59% 103.62% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -24.73 % 4.31 % -9.65 % -19.66 % -14.61 % -10.54 % -4.82 % 29.03%
  YoY % -673.78% 144.66% 50.92% -34.57% -38.61% -118.67% -
  Horiz. % 513.07% -89.42% 200.21% 407.88% 303.11% 218.67% 100.00%
ROE -8.06 % - % -4.02 % -14.80 % -13.59 % -11.36 % -4.91 % 8.03%
  YoY % 0.00% 0.00% 72.84% -8.90% -19.63% -131.36% -
  Horiz. % 164.15% 0.00% 81.87% 301.43% 276.78% 231.36% 100.00%
Per Share
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 13.13 7.64 16.61 18.07 22.33 30.17 30.56 -12.34%
  YoY % 71.86% -54.00% -8.08% -19.08% -25.99% -1.28% -
  Horiz. % 42.96% 25.00% 54.35% 59.13% 73.07% 98.72% 100.00%
EPS -2.18 -0.27 -1.49 -3.55 -3.26 -3.18 -1.47 6.33%
  YoY % -707.41% 81.88% 58.03% -8.90% -2.52% -116.33% -
  Horiz. % 148.30% 18.37% 101.36% 241.50% 221.77% 216.33% 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 0.2700 - 0.3700 0.2400 0.2400 0.2800 0.3000 -1.63%
  YoY % 0.00% 0.00% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 90.00% 0.00% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 12.67 6.46 12.06 11.01 11.16 13.63 13.32 -0.78%
  YoY % 96.13% -46.43% 9.54% -1.34% -18.12% 2.33% -
  Horiz. % 95.12% 48.50% 90.54% 82.66% 83.78% 102.33% 100.00%
EPS -2.10 -0.23 -1.08 -2.16 -1.63 -1.44 -0.64 20.34%
  YoY % -813.04% 78.70% 50.00% -32.52% -13.19% -125.00% -
  Horiz. % 328.12% 35.94% 168.75% 337.50% 254.69% 225.00% 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 0.2606 - 0.2685 0.1462 0.1199 0.1265 0.1308 11.34%
  YoY % 0.00% 0.00% 83.65% 21.93% -5.22% -3.29% -
  Horiz. % 199.24% 0.00% 205.28% 111.77% 91.67% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.2700 0.4500 0.3850 0.4800 0.6200 0.2500 0.3400 -
P/RPS 2.06 5.89 2.32 2.66 2.78 0.83 1.11 10.12%
  YoY % -65.03% 153.88% -12.78% -4.32% 234.94% -25.23% -
  Horiz. % 185.59% 530.63% 209.01% 239.64% 250.45% 74.77% 100.00%
P/EPS -12.40 -168.95 -25.86 -13.51 -19.01 -7.86 -23.10 -9.24%
  YoY % 92.66% -553.33% -91.41% 28.93% -141.86% 65.97% -
  Horiz. % 53.68% 731.39% 111.95% 58.48% 82.29% 34.03% 100.00%
EY -8.06 -0.59 -3.87 -7.40 -5.26 -12.72 -4.33 10.17%
  YoY % -1,266.10% 84.75% 47.70% -40.68% 58.65% -193.76% -
  Horiz. % 186.14% 13.63% 89.38% 170.90% 121.48% 293.76% 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 0.00 1.04 2.00 2.58 0.89 1.13 -1.89%
  YoY % 0.00% 0.00% -48.00% -22.48% 189.89% -21.24% -
  Horiz. % 88.50% 0.00% 92.04% 176.99% 228.32% 78.76% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/05/19 - 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 -
Price 0.3200 0.0000 0.4000 0.4850 0.5500 0.2450 0.2800 -
P/RPS 2.44 0.00 2.41 2.68 2.46 0.81 0.92 16.42%
  YoY % 0.00% 0.00% -10.07% 8.94% 203.70% -11.96% -
  Horiz. % 265.22% 0.00% 261.96% 291.30% 267.39% 88.04% 100.00%
P/EPS -14.70 0.00 -26.87 -13.65 -16.86 -7.70 -19.02 -3.94%
  YoY % 0.00% 0.00% -96.85% 19.04% -118.96% 59.52% -
  Horiz. % 77.29% -0.00% 141.27% 71.77% 88.64% 40.48% 100.00%
EY -6.80 0.00 -3.72 -7.32 -5.93 -12.98 -5.26 4.08%
  YoY % 0.00% 0.00% 49.18% -23.44% 54.31% -146.77% -
  Horiz. % 129.28% -0.00% 70.72% 139.16% 112.74% 246.77% 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 1.19 0.00 1.08 2.02 2.29 0.88 0.93 3.92%
  YoY % 0.00% 0.00% -46.53% -11.79% 160.23% -5.38% -
  Horiz. % 127.96% 0.00% 116.13% 217.20% 246.24% 94.62% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers