Highlights

[OCR] YoY TTM Result on 2019-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     5.08%    YoY -     -832.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Revenue 67,434 88,051 41,900 21,362 39,866 36,400 36,893 9.85%
  YoY % -23.41% 110.15% 96.14% -46.42% 9.52% -1.34% -
  Horiz. % 182.78% 238.67% 113.57% 57.90% 108.06% 98.66% 100.00%
PBT 682 10,576 -8,626 1,524 -3,853 -7,036 -5,185 -
  YoY % -93.55% 222.61% -666.01% 139.55% 45.24% -35.70% -
  Horiz. % -13.15% -203.97% 166.36% -29.39% 74.31% 135.70% 100.00%
Tax -1,451 -1,818 -1,737 -603 7 -120 -204 35.75%
  YoY % 20.19% -4.66% -188.06% -8,714.29% 105.83% 41.18% -
  Horiz. % 711.27% 891.18% 851.47% 295.59% -3.43% 58.82% 100.00%
NP -769 8,758 -10,363 921 -3,846 -7,156 -5,389 -26.16%
  YoY % -108.78% 184.51% -1,225.19% 123.95% 46.25% -32.79% -
  Horiz. % 14.27% -162.52% 192.30% -17.09% 71.37% 132.79% 100.00%
NP to SH -336 8,608 -6,950 -745 -3,573 -7,155 -5,389 -35.10%
  YoY % -103.90% 223.86% -832.89% 79.15% 50.06% -32.77% -
  Horiz. % 6.23% -159.73% 128.97% 13.82% 66.30% 132.77% 100.00%
Tax Rate 212.76 % 17.19 % - % 39.57 % - % - % - % -
  YoY % 1,137.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 537.68% 43.44% 0.00% 100.00% - - -
Total Cost 68,203 79,293 52,263 20,441 43,712 43,556 42,282 7.73%
  YoY % -13.99% 51.72% 155.68% -53.24% 0.36% 3.01% -
  Horiz. % 161.31% 187.53% 123.61% 48.34% 103.38% 103.01% 100.00%
Net Worth 141,742 86,580 86,192 - 88,800 48,342 39,647 21.95%
  YoY % 63.71% 0.45% 0.00% 0.00% 83.69% 21.93% -
  Horiz. % 357.50% 218.37% 217.40% 0.00% 223.97% 121.93% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 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
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 141,742 86,580 86,192 - 88,800 48,342 39,647 21.95%
  YoY % 63.71% 0.45% 0.00% 0.00% 83.69% 21.93% -
  Horiz. % 357.50% 218.37% 217.40% 0.00% 223.97% 121.93% 100.00%
NOSH 457,233 333,003 319,233 279,712 240,000 201,428 165,200 17.19%
  YoY % 37.31% 4.31% 14.13% 16.55% 19.15% 21.93% -
  Horiz. % 276.78% 201.58% 193.24% 169.32% 145.28% 121.93% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -1.14 % 9.95 % -24.73 % 4.31 % -9.65 % -19.66 % -14.61 % -32.79%
  YoY % -111.46% 140.23% -673.78% 144.66% 50.92% -34.57% -
  Horiz. % 7.80% -68.10% 169.27% -29.50% 66.05% 134.57% 100.00%
ROE -0.24 % 9.94 % -8.06 % - % -4.02 % -14.80 % -13.59 % -46.68%
  YoY % -102.41% 223.33% 0.00% 0.00% 72.84% -8.90% -
  Horiz. % 1.77% -73.14% 59.31% 0.00% 29.58% 108.90% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.75 26.44 13.13 7.64 16.61 18.07 22.33 -6.26%
  YoY % -44.21% 101.37% 71.86% -54.00% -8.08% -19.08% -
  Horiz. % 66.05% 118.41% 58.80% 34.21% 74.38% 80.92% 100.00%
EPS -0.07 2.58 -2.18 -0.27 -1.49 -3.55 -3.26 -45.03%
  YoY % -102.71% 218.35% -707.41% 81.88% 58.03% -8.90% -
  Horiz. % 2.15% -79.14% 66.87% 8.28% 45.71% 108.90% 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 0.3100 0.2600 0.2700 - 0.3700 0.2400 0.2400 4.07%
  YoY % 19.23% -3.70% 0.00% 0.00% 54.17% 0.00% -
  Horiz. % 129.17% 108.33% 112.50% 0.00% 154.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 11.44 14.94 7.11 3.62 6.76 6.18 6.26 9.85%
  YoY % -23.43% 110.13% 96.41% -46.45% 9.39% -1.28% -
  Horiz. % 182.75% 238.66% 113.58% 57.83% 107.99% 98.72% 100.00%
EPS -0.06 1.46 -1.18 -0.13 -0.61 -1.21 -0.91 -34.53%
  YoY % -104.11% 223.73% -807.69% 78.69% 49.59% -32.97% -
  Horiz. % 6.59% -160.44% 129.67% 14.29% 67.03% 132.97% 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 0.2405 0.1469 0.1462 - 0.1507 0.0820 0.0673 21.94%
  YoY % 63.72% 0.48% 0.00% 0.00% 83.78% 21.84% -
  Horiz. % 357.36% 218.28% 217.24% 0.00% 223.92% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 -
Price 0.2500 0.2250 0.2700 0.4500 0.3850 0.4800 0.6200 -
P/RPS 1.70 0.85 2.06 5.89 2.32 2.66 2.78 -7.38%
  YoY % 100.00% -58.74% -65.03% 153.88% -12.78% -4.32% -
  Horiz. % 61.15% 30.58% 74.10% 211.87% 83.45% 95.68% 100.00%
P/EPS -340.20 8.70 -12.40 -168.95 -25.86 -13.51 -19.01 56.73%
  YoY % -4,010.34% 170.16% 92.66% -553.33% -91.41% 28.93% -
  Horiz. % 1,789.58% -45.77% 65.23% 888.74% 136.03% 71.07% 100.00%
EY -0.29 11.49 -8.06 -0.59 -3.87 -7.40 -5.26 -36.33%
  YoY % -102.52% 242.56% -1,266.10% 84.75% 47.70% -40.68% -
  Horiz. % 5.51% -218.44% 153.23% 11.22% 73.57% 140.68% 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 0.81 0.87 1.00 0.00 1.04 2.00 2.58 -16.51%
  YoY % -6.90% -13.00% 0.00% 0.00% -48.00% -22.48% -
  Horiz. % 31.40% 33.72% 38.76% 0.00% 40.31% 77.52% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 CAGR
Date - 29/06/20 29/05/19 - 14/12/16 17/12/15 16/12/14 -
Price 0.2200 0.3600 0.3200 0.0000 0.4000 0.4850 0.5500 -
P/RPS 1.49 1.36 2.44 0.00 2.41 2.68 2.46 -7.51%
  YoY % 9.56% -44.26% 0.00% 0.00% -10.07% 8.94% -
  Horiz. % 60.57% 55.28% 99.19% 0.00% 97.97% 108.94% 100.00%
P/EPS -299.38 13.93 -14.70 0.00 -26.87 -13.65 -16.86 56.54%
  YoY % -2,249.17% 194.76% 0.00% 0.00% -96.85% 19.04% -
  Horiz. % 1,775.68% -82.62% 87.19% -0.00% 159.37% 80.96% 100.00%
EY -0.33 7.18 -6.80 0.00 -3.72 -7.32 -5.93 -36.24%
  YoY % -104.60% 205.59% 0.00% 0.00% 49.18% -23.44% -
  Horiz. % 5.56% -121.08% 114.67% -0.00% 62.73% 123.44% 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 0.71 1.38 1.19 0.00 1.08 2.02 2.29 -16.68%
  YoY % -48.55% 15.97% 0.00% 0.00% -46.53% -11.79% -
  Horiz. % 31.00% 60.26% 51.97% 0.00% 47.16% 88.21% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS