Highlights

[OCR] QoQ Annualized Quarter Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     16.33%    YoY -     -118.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 41,678 46,296 45,083 47,242 55,696 46,340 42,650 -1.52%
  QoQ % -9.97% 2.69% -4.57% -15.18% 20.19% 8.65% -
  Horiz. % 97.72% 108.55% 105.70% 110.77% 130.59% 108.65% 100.00%
PBT -4,016 -3,664 -3,460 -3,193 -3,818 940 -2,030 57.40%
  QoQ % -9.61% -5.90% -8.35% 16.36% -506.17% 146.31% -
  Horiz. % 197.83% 180.49% 170.44% 157.31% 188.08% -46.31% 100.00%
Tax -176 -220 -147 -140 -166 -248 -98 47.59%
  QoQ % 20.00% -49.66% -5.00% 15.66% 33.06% -153.06% -
  Horiz. % 179.59% 224.49% 150.00% 142.86% 169.39% 253.06% 100.00%
NP -4,192 -3,884 -3,607 -3,333 -3,984 692 -2,128 56.95%
  QoQ % -7.93% -7.68% -8.21% 16.33% -675.72% 132.52% -
  Horiz. % 196.99% 182.52% 169.50% 156.64% 187.22% -32.52% 100.00%
NP to SH -4,192 -3,884 -3,607 -3,333 -3,984 692 -2,128 56.95%
  QoQ % -7.93% -7.68% -8.21% 16.33% -675.72% 132.52% -
  Horiz. % 196.99% 182.52% 169.50% 156.64% 187.22% -32.52% 100.00%
Tax Rate - % - % - % - % - % 26.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 45,870 50,180 48,690 50,575 59,680 45,648 44,778 1.61%
  QoQ % -8.59% 3.06% -3.73% -15.25% 30.74% 1.94% -
  Horiz. % 102.44% 112.06% 108.74% 112.95% 133.28% 101.94% 100.00%
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53%
  QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% -
  Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53%
  QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% -
  Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
NOSH 154,117 149,384 149,049 148,809 148,656 144,166 129,756 12.12%
  QoQ % 3.17% 0.22% 0.16% 0.10% 3.11% 11.11% -
  Horiz. % 118.77% 115.13% 114.87% 114.68% 114.57% 111.11% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -10.06 % -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % 59.38%
  QoQ % -19.90% -4.88% -13.31% 1.26% -579.87% 129.86% -
  Horiz. % 201.60% 168.14% 160.32% 141.48% 143.29% -29.86% 100.00%
ROE -10.07 % -9.29 % -8.64 % -7.72 % -8.93 % 1.60 % -5.47 % 50.04%
  QoQ % -8.40% -7.52% -11.92% 13.55% -658.12% 129.25% -
  Horiz. % 184.10% 169.84% 157.95% 141.13% 163.25% -29.25% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 27.04 30.99 30.25 31.75 37.47 32.14 32.87 -12.17%
  QoQ % -12.75% 2.45% -4.72% -15.27% 16.58% -2.22% -
  Horiz. % 82.26% 94.28% 92.03% 96.59% 113.99% 97.78% 100.00%
EPS -2.72 -2.60 -2.42 -2.24 -2.68 0.48 -1.64 39.99%
  QoQ % -4.62% -7.44% -8.04% 16.42% -658.33% 129.27% -
  Horiz. % 165.85% 158.54% 147.56% 136.59% 163.41% -29.27% 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 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 -6.77%
  QoQ % -3.57% 0.00% -3.45% -3.33% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 96.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 9.12 10.13 9.87 10.34 12.19 10.14 9.34 -1.57%
  QoQ % -9.97% 2.63% -4.55% -15.18% 20.22% 8.57% -
  Horiz. % 97.64% 108.46% 105.67% 110.71% 130.51% 108.57% 100.00%
EPS -0.92 -0.85 -0.79 -0.73 -0.87 0.15 -0.47 56.29%
  QoQ % -8.24% -7.59% -8.22% 16.09% -680.00% 131.91% -
  Horiz. % 195.74% 180.85% 168.09% 155.32% 185.11% -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 0.0911 0.0916 0.0914 0.0945 0.0976 0.0947 0.0852 4.55%
  QoQ % -0.55% 0.22% -3.28% -3.18% 3.06% 11.15% -
  Horiz. % 106.92% 107.51% 107.28% 110.92% 114.55% 111.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 -
P/RPS 0.94 0.81 0.73 0.63 0.55 1.06 0.61 33.31%
  QoQ % 16.05% 10.96% 15.87% 14.55% -48.11% 73.77% -
  Horiz. % 154.10% 132.79% 119.67% 103.28% 90.16% 173.77% 100.00%
P/EPS -9.38 -9.62 -9.09 -8.93 -7.65 70.83 -12.20 -16.03%
  QoQ % 2.49% -5.83% -1.79% -16.73% -110.80% 680.57% -
  Horiz. % 76.89% 78.85% 74.51% 73.20% 62.70% -580.57% 100.00%
EY -10.67 -10.40 -11.00 -11.20 -13.07 1.41 -8.20 19.13%
  QoQ % -2.60% 5.45% 1.79% 14.31% -1,026.95% 117.20% -
  Horiz. % 130.12% 126.83% 134.15% 136.59% 159.39% -17.20% 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 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.25%
  QoQ % 5.62% 12.66% 14.49% 1.47% -39.82% 68.66% -
  Horiz. % 140.30% 132.84% 117.91% 102.99% 101.49% 168.66% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 -
P/RPS 0.85 0.79 0.69 0.68 0.48 0.87 0.70 13.78%
  QoQ % 7.59% 14.49% 1.47% 41.67% -44.83% 24.29% -
  Horiz. % 121.43% 112.86% 98.57% 97.14% 68.57% 124.29% 100.00%
P/EPS -8.46 -9.42 -8.68 -9.60 -6.72 58.33 -14.02 -28.53%
  QoQ % 10.19% -8.53% 9.58% -42.86% -111.52% 516.05% -
  Horiz. % 60.34% 67.19% 61.91% 68.47% 47.93% -416.05% 100.00%
EY -11.83 -10.61 -11.52 -10.42 -14.89 1.71 -7.13 40.02%
  QoQ % -11.50% 7.90% -10.56% 30.02% -970.76% 123.98% -
  Horiz. % 165.92% 148.81% 161.57% 146.14% 208.84% -23.98% 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 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79%
  QoQ % -3.41% 17.33% 1.35% 23.33% -35.48% 20.78% -
  Horiz. % 110.39% 114.29% 97.40% 96.10% 77.92% 120.78% 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
 
 

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