Highlights

[OCR] QoQ Annualized Quarter Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     38.19%    YoY -     -116.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 55,696 46,340 42,650 32,984 35,594 40,720 16,844 121.15%
  QoQ % 20.19% 8.65% 29.31% -7.33% -12.59% 141.75% -
  Horiz. % 330.66% 275.11% 253.21% 195.82% 211.32% 241.75% 100.00%
PBT -3,818 940 -2,030 -1,526 -2,470 668 -2,162 45.85%
  QoQ % -506.17% 146.31% -32.97% 38.19% -469.76% 130.90% -
  Horiz. % 176.60% -43.48% 93.89% 70.61% 114.25% -30.90% 100.00%
Tax -166 -248 -98 0 0 0 0 -
  QoQ % 33.06% -153.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.39% 253.06% 100.00% - - - -
NP -3,984 692 -2,128 -1,526 -2,470 668 -2,162 50.03%
  QoQ % -675.72% 132.52% -39.39% 38.19% -469.76% 130.90% -
  Horiz. % 184.27% -32.01% 98.43% 70.61% 114.25% -30.90% 100.00%
NP to SH -3,984 692 -2,128 -1,526 -2,470 668 -2,162 50.03%
  QoQ % -675.72% 132.52% -39.39% 38.19% -469.76% 130.90% -
  Horiz. % 184.27% -32.01% 98.43% 70.61% 114.25% -30.90% 100.00%
Tax Rate - % 26.38 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 59,680 45,648 44,778 34,510 38,064 40,052 19,006 113.69%
  QoQ % 30.74% 1.94% 29.75% -9.34% -4.96% 110.73% -
  Horiz. % 314.01% 240.18% 235.60% 181.58% 200.27% 210.73% 100.00%
Net Worth 44,597 43,250 38,926 36,935 35,123 44,533 11,124 151.31%
  QoQ % 3.11% 11.11% 5.39% 5.16% -21.13% 300.34% -
  Horiz. % 400.91% 388.80% 349.94% 332.03% 315.75% 400.34% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 44,597 43,250 38,926 36,935 35,123 44,533 11,124 151.31%
  QoQ % 3.11% 11.11% 5.39% 5.16% -21.13% 300.34% -
  Horiz. % 400.91% 388.80% 349.94% 332.03% 315.75% 400.34% 100.00%
NOSH 148,656 144,166 129,756 123,118 113,302 139,166 41,200 134.33%
  QoQ % 3.11% 11.11% 5.39% 8.66% -18.58% 237.78% -
  Horiz. % 360.82% 349.92% 314.94% 298.83% 275.01% 337.78% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -7.15 % 1.49 % -4.99 % -4.63 % -6.94 % 1.64 % -12.84 % -32.19%
  QoQ % -579.87% 129.86% -7.78% 33.29% -523.17% 112.77% -
  Horiz. % 55.69% -11.60% 38.86% 36.06% 54.05% -12.77% 100.00%
ROE -8.93 % 1.60 % -5.47 % -4.13 % -7.03 % 1.50 % -19.44 % -40.32%
  QoQ % -658.12% 129.25% -32.45% 41.25% -568.67% 107.72% -
  Horiz. % 45.94% -8.23% 28.14% 21.24% 36.16% -7.72% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 37.47 32.14 32.87 26.79 31.41 29.26 40.88 -5.62%
  QoQ % 16.58% -2.22% 22.70% -14.71% 7.35% -28.42% -
  Horiz. % 91.66% 78.62% 80.41% 65.53% 76.83% 71.58% 100.00%
EPS -2.68 0.48 -1.64 -1.24 -2.18 0.48 -5.25 -36.00%
  QoQ % -658.33% 129.27% -32.26% 43.12% -554.17% 109.14% -
  Horiz. % 51.05% -9.14% 31.24% 23.62% 41.52% -9.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 0.2700 7.24%
  QoQ % 0.00% 0.00% 0.00% -3.23% -3.12% 18.52% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 114.81% 118.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.19 10.14 9.34 7.22 7.79 8.91 3.69 121.01%
  QoQ % 20.22% 8.57% 29.36% -7.32% -12.57% 141.46% -
  Horiz. % 330.35% 274.80% 253.12% 195.66% 211.11% 241.46% 100.00%
EPS -0.87 0.15 -0.47 -0.33 -0.54 0.15 -0.47 50.48%
  QoQ % -680.00% 131.91% -42.42% 38.89% -460.00% 131.91% -
  Horiz. % 185.11% -31.91% 100.00% 70.21% 114.89% -31.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0976 0.0947 0.0852 0.0808 0.0769 0.0975 0.0243 151.61%
  QoQ % 3.06% 11.15% 5.45% 5.07% -21.13% 301.23% -
  Horiz. % 401.65% 389.71% 350.62% 332.51% 316.46% 401.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 -
P/RPS 0.55 1.06 0.61 0.75 0.76 0.58 1.08 -36.10%
  QoQ % -48.11% 73.77% -18.67% -1.32% 31.03% -46.30% -
  Horiz. % 50.93% 98.15% 56.48% 69.44% 70.37% 53.70% 100.00%
P/EPS -7.65 70.83 -12.20 -16.13 -11.01 35.42 -8.38 -5.87%
  QoQ % -110.80% 680.57% 24.36% -46.50% -131.08% 522.67% -
  Horiz. % 91.29% -845.23% 145.58% 192.48% 131.38% -422.67% 100.00%
EY -13.07 1.41 -8.20 -6.20 -9.08 2.82 -11.93 6.24%
  QoQ % -1,026.95% 117.20% -32.26% 31.72% -421.99% 123.64% -
  Horiz. % 109.56% -11.82% 68.73% 51.97% 76.11% -23.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 1.13 0.67 0.67 0.77 0.53 1.63 -44.02%
  QoQ % -39.82% 68.66% 0.00% -12.99% 45.28% -67.48% -
  Horiz. % 41.72% 69.33% 41.10% 41.10% 47.24% 32.52% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 -
Price 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 -
P/RPS 0.48 0.87 0.70 0.63 0.67 0.65 0.39 14.77%
  QoQ % -44.83% 24.29% 11.11% -5.97% 3.08% 66.67% -
  Horiz. % 123.08% 223.08% 179.49% 161.54% 171.79% 166.67% 100.00%
P/EPS -6.72 58.33 -14.02 -13.71 -9.63 39.58 -3.05 68.92%
  QoQ % -111.52% 516.05% -2.26% -42.37% -124.33% 1,397.70% -
  Horiz. % 220.33% -1,912.46% 459.67% 449.51% 315.74% -1,297.70% 100.00%
EY -14.89 1.71 -7.13 -7.29 -10.38 2.53 -32.80 -40.79%
  QoQ % -970.76% 123.98% 2.19% 29.77% -510.28% 107.71% -
  Horiz. % 45.40% -5.21% 21.74% 22.23% 31.65% -7.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.93 0.77 0.57 0.68 0.59 0.59 1.12%
  QoQ % -35.48% 20.78% 35.09% -16.18% 15.25% 0.00% -
  Horiz. % 101.69% 157.63% 130.51% 96.61% 115.25% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS