[OCR] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
14-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 107.04%
YoY- -31.91%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 88,773 64,163 40,727 11,956 38,452 28,662 20,067 169.72%
PBT 6,631 4,847 2,354 335 -4,021 -769 730 335.93%
Tax -3,927 -2,514 -1,083 -66 -63 -95 -166 725.66%
NP 2,704 2,333 1,271 269 -4,084 -864 564 184.59%
-
NP to SH 3,728 2,350 1,277 288 -4,091 -732 596 239.86%
-
Tax Rate 59.22% 51.87% 46.01% 19.70% - - 22.74% -
Total Cost 86,069 61,830 39,456 11,687 42,536 29,526 19,503 169.29%
-
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.44%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 88,420 90,202 90,579 88,800 78,024 46,011 45,213 56.44%
NOSH 238,974 237,373 239,458 240,000 210,876 209,142 205,517 10.58%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.05% 3.64% 3.12% 2.25% -10.62% -3.01% 2.81% -
ROE 4.22% 2.61% 1.41% 0.32% -5.24% -1.59% 1.32% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 37.15 27.03 17.09 4.98 18.23 13.70 9.76 143.98%
EPS 1.56 0.99 0.54 0.12 -1.94 -0.35 0.29 207.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.38 0.37 0.37 0.22 0.22 41.46%
Adjusted Per Share Value based on latest NOSH - 240,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 2.66 1.92 1.22 0.36 1.15 0.86 0.60 170.11%
EPS 0.11 0.07 0.04 0.01 -0.12 -0.02 0.02 211.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.027 0.0271 0.0266 0.0234 0.0138 0.0135 56.83%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.57 0.62 0.495 0.385 0.405 0.495 0.475 -
P/RPS 1.53 2.29 2.90 7.73 2.22 3.61 4.86 -53.75%
P/EPS 36.54 62.63 92.40 320.83 -20.88 -141.43 163.79 -63.25%
EY 2.74 1.60 1.08 0.31 -4.79 -0.71 0.61 172.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.63 1.30 1.04 1.09 2.25 2.16 -20.20%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 -
Price 0.57 0.64 0.65 0.40 0.37 0.455 0.50 -
P/RPS 1.53 2.37 3.80 8.03 2.03 3.32 5.12 -55.33%
P/EPS 36.54 64.65 121.33 333.33 -19.07 -130.00 172.41 -64.48%
EY 2.74 1.55 0.82 0.30 -5.24 -0.77 0.58 181.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.68 1.71 1.08 1.00 2.07 2.27 -22.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment