Highlights

[OCR] YoY TTM Result on 2016-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 14-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     -3.93%    YoY -     50.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 88,051 41,900 21,362 39,866 36,400 36,893 45,072 11.00%
  YoY % 110.15% 96.14% -46.42% 9.52% -1.34% -18.15% -
  Horiz. % 195.36% 92.96% 47.40% 88.45% 80.76% 81.85% 100.00%
PBT 10,576 -8,626 1,524 -3,853 -7,036 -5,185 -4,611 -
  YoY % 222.61% -666.01% 139.55% 45.24% -35.70% -12.45% -
  Horiz. % -229.36% 187.07% -33.05% 83.56% 152.59% 112.45% 100.00%
Tax -1,818 -1,737 -603 7 -120 -204 -140 49.09%
  YoY % -4.66% -188.06% -8,714.29% 105.83% 41.18% -45.71% -
  Horiz. % 1,298.57% 1,240.71% 430.71% -5.00% 85.71% 145.71% 100.00%
NP 8,758 -10,363 921 -3,846 -7,156 -5,389 -4,751 -
  YoY % 184.51% -1,225.19% 123.95% 46.25% -32.79% -13.43% -
  Horiz. % -184.34% 218.12% -19.39% 80.95% 150.62% 113.43% 100.00%
NP to SH 8,608 -6,950 -745 -3,573 -7,155 -5,389 -4,751 -
  YoY % 223.86% -832.89% 79.15% 50.06% -32.77% -13.43% -
  Horiz. % -181.18% 146.29% 15.68% 75.21% 150.60% 113.43% 100.00%
Tax Rate 17.19 % - % 39.57 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.44% 0.00% 100.00% - - - -
Total Cost 79,293 52,263 20,441 43,712 43,556 42,282 49,823 7.51%
  YoY % 51.72% 155.68% -53.24% 0.36% 3.01% -15.14% -
  Horiz. % 159.15% 104.90% 41.03% 87.73% 87.42% 84.86% 100.00%
Net Worth 86,580 86,192 - 88,800 48,342 39,647 41,827 12.00%
  YoY % 0.45% 0.00% 0.00% 83.69% 21.93% -5.21% -
  Horiz. % 206.99% 206.07% 0.00% 212.30% 115.58% 94.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 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
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 86,580 86,192 - 88,800 48,342 39,647 41,827 12.00%
  YoY % 0.45% 0.00% 0.00% 83.69% 21.93% -5.21% -
  Horiz. % 206.99% 206.07% 0.00% 212.30% 115.58% 94.79% 100.00%
NOSH 333,003 319,233 279,712 240,000 201,428 165,200 149,384 13.30%
  YoY % 4.31% 14.13% 16.55% 19.15% 21.93% 10.59% -
  Horiz. % 222.92% 213.70% 187.24% 160.66% 134.84% 110.59% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.95 % -24.73 % 4.31 % -9.65 % -19.66 % -14.61 % -10.54 % -
  YoY % 140.23% -673.78% 144.66% 50.92% -34.57% -38.61% -
  Horiz. % -94.40% 234.63% -40.89% 91.56% 186.53% 138.61% 100.00%
ROE 9.94 % -8.06 % - % -4.02 % -14.80 % -13.59 % -11.36 % -
  YoY % 223.33% 0.00% 0.00% 72.84% -8.90% -19.63% -
  Horiz. % -87.50% 70.95% 0.00% 35.39% 130.28% 119.63% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 26.44 13.13 7.64 16.61 18.07 22.33 30.17 -2.03%
  YoY % 101.37% 71.86% -54.00% -8.08% -19.08% -25.99% -
  Horiz. % 87.64% 43.52% 25.32% 55.05% 59.89% 74.01% 100.00%
EPS 2.58 -2.18 -0.27 -1.49 -3.55 -3.26 -3.18 -
  YoY % 218.35% -707.41% 81.88% 58.03% -8.90% -2.52% -
  Horiz. % -81.13% 68.55% 8.49% 46.86% 111.64% 102.52% 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 0.2600 0.2700 - 0.3700 0.2400 0.2400 0.2800 -1.15%
  YoY % -3.70% 0.00% 0.00% 54.17% 0.00% -14.29% -
  Horiz. % 92.86% 96.43% 0.00% 132.14% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,457
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 15.65 7.45 3.80 7.09 6.47 6.56 8.01 11.00%
  YoY % 110.07% 96.05% -46.40% 9.58% -1.37% -18.10% -
  Horiz. % 195.38% 93.01% 47.44% 88.51% 80.77% 81.90% 100.00%
EPS 1.53 -1.24 -0.13 -0.64 -1.27 -0.96 -0.84 -
  YoY % 223.39% -853.85% 79.69% 49.61% -32.29% -14.29% -
  Horiz. % -182.14% 147.62% 15.48% 76.19% 151.19% 114.29% 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 0.1539 0.1532 - 0.1579 0.0859 0.0705 0.0744 11.99%
  YoY % 0.46% 0.00% 0.00% 83.82% 21.84% -5.24% -
  Horiz. % 206.85% 205.91% 0.00% 212.23% 115.46% 94.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2250 0.2700 0.4500 0.3850 0.4800 0.6200 0.2500 -
P/RPS 0.85 2.06 5.89 2.32 2.66 2.78 0.83 0.37%
  YoY % -58.74% -65.03% 153.88% -12.78% -4.32% 234.94% -
  Horiz. % 102.41% 248.19% 709.64% 279.52% 320.48% 334.94% 100.00%
P/EPS 8.70 -12.40 -168.95 -25.86 -13.51 -19.01 -7.86 -
  YoY % 170.16% 92.66% -553.33% -91.41% 28.93% -141.86% -
  Horiz. % -110.69% 157.76% 2,149.49% 329.01% 171.88% 241.86% 100.00%
EY 11.49 -8.06 -0.59 -3.87 -7.40 -5.26 -12.72 -
  YoY % 242.56% -1,266.10% 84.75% 47.70% -40.68% 58.65% -
  Horiz. % -90.33% 63.36% 4.64% 30.42% 58.18% 41.35% 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 0.87 1.00 0.00 1.04 2.00 2.58 0.89 -0.35%
  YoY % -13.00% 0.00% 0.00% -48.00% -22.48% 189.89% -
  Horiz. % 97.75% 112.36% 0.00% 116.85% 224.72% 289.89% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 29/06/20 29/05/19 - 14/12/16 17/12/15 16/12/14 19/12/13 -
Price 0.3600 0.3200 0.0000 0.4000 0.4850 0.5500 0.2450 -
P/RPS 1.36 2.44 0.00 2.41 2.68 2.46 0.81 8.41%
  YoY % -44.26% 0.00% 0.00% -10.07% 8.94% 203.70% -
  Horiz. % 167.90% 301.23% 0.00% 297.53% 330.86% 303.70% 100.00%
P/EPS 13.93 -14.70 0.00 -26.87 -13.65 -16.86 -7.70 -
  YoY % 194.76% 0.00% 0.00% -96.85% 19.04% -118.96% -
  Horiz. % -180.91% 190.91% -0.00% 348.96% 177.27% 218.96% 100.00%
EY 7.18 -6.80 0.00 -3.72 -7.32 -5.93 -12.98 -
  YoY % 205.59% 0.00% 0.00% 49.18% -23.44% 54.31% -
  Horiz. % -55.32% 52.39% -0.00% 28.66% 56.39% 45.69% 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 1.38 1.19 0.00 1.08 2.02 2.29 0.88 7.26%
  YoY % 15.97% 0.00% 0.00% -46.53% -11.79% 160.23% -
  Horiz. % 156.82% 135.23% 0.00% 122.73% 229.55% 260.23% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS