[OCR] YoY Annualized 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- 128.16%
YoY- -31.91%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 112,056 87,172 0 47,824 42,168 43,620 46,296 14.76%
PBT 7,244 7,480 0 1,340 2,232 -1,464 -3,664 -
Tax -2,288 -1,404 0 -264 -540 -188 -220 44.02%
NP 4,956 6,076 0 1,076 1,692 -1,652 -3,884 -
-
NP to SH 4,816 6,068 0 1,152 1,692 -1,652 -3,884 -
-
Tax Rate 31.58% 18.77% - 19.70% 24.19% - - -
Total Cost 107,100 81,096 0 46,748 40,476 45,272 50,180 12.53%
-
Net Worth 86,580 86,192 0 88,800 48,342 39,647 41,827 12.00%
Dividend
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 88,800 48,342 39,647 41,827 12.00%
NOSH 334,455 321,919 279,712 240,000 201,428 165,200 149,384 13.37%
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 4.42% 6.97% 0.00% 2.25% 4.01% -3.79% -8.39% -
ROE 5.56% 7.04% 0.00% 1.30% 3.50% -4.17% -9.29% -
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 33.65 27.31 0.00 19.93 20.93 26.40 30.99 1.29%
EPS 1.44 1.92 0.00 0.48 0.84 -1.00 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.00 0.37 0.24 0.24 0.28 -1.14%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 3.35 2.61 0.00 1.43 1.26 1.31 1.39 14.68%
EPS 0.14 0.18 0.00 0.03 0.05 -0.05 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0258 0.00 0.0266 0.0145 0.0119 0.0125 12.01%
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 0.225 0.27 0.45 0.385 0.48 0.62 0.25 -
P/RPS 0.67 0.99 0.00 1.93 2.29 2.35 0.81 -2.91%
P/EPS 15.56 14.20 0.00 80.21 57.14 -62.00 -9.62 -
EY 6.43 7.04 0.00 1.25 1.75 -1.61 -10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 0.00 1.04 2.00 2.58 0.89 -0.35%
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 0.36 0.32 0.00 0.40 0.485 0.55 0.245 -
P/RPS 1.07 1.17 0.00 2.01 2.32 2.08 0.79 4.83%
P/EPS 24.89 16.83 0.00 83.33 57.74 -55.00 -9.42 -
EY 4.02 5.94 0.00 1.20 1.73 -1.82 -10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 0.00 1.08 2.02 2.29 0.88 7.26%

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