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 - 327,915
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.71 14.12 13.75 14.41 16.98 14.13 13.01 -1.54%
  QoQ % -9.99% 2.69% -4.58% -15.14% 20.17% 8.61% -
  Horiz. % 97.69% 108.53% 105.69% 110.76% 130.51% 108.61% 100.00%
EPS -1.28 -1.18 -1.10 -1.02 -1.21 0.21 -0.65 56.91%
  QoQ % -8.47% -7.27% -7.84% 15.70% -676.19% 132.31% -
  Horiz. % 196.92% 181.54% 169.23% 156.92% 186.15% -32.31% 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 0.1269 0.1276 0.1273 0.1316 0.1360 0.1319 0.1187 4.54%
  QoQ % -0.55% 0.24% -3.27% -3.24% 3.11% 11.12% -
  Horiz. % 106.91% 107.50% 107.25% 110.87% 114.57% 111.12% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers