Highlights

[OCR] QoQ Annualized Quarter Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     6.62%    YoY -     -17.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 37,032 43,620 37,562 39,490 41,678 46,296 45,083 -12.26%
  QoQ % -15.10% 16.13% -4.88% -5.25% -9.97% 2.69% -
  Horiz. % 82.14% 96.75% 83.32% 87.60% 92.45% 102.69% 100.00%
PBT -2,204 -1,464 -5,735 -3,784 -4,016 -3,664 -3,460 -25.91%
  QoQ % -50.55% 74.47% -51.56% 5.78% -9.61% -5.90% -
  Horiz. % 63.70% 42.31% 165.75% 109.36% 116.07% 105.90% 100.00%
Tax -196 -188 -212 -130 -176 -220 -147 21.08%
  QoQ % -4.26% 11.32% -62.25% 25.76% 20.00% -49.66% -
  Horiz. % 133.33% 127.89% 144.22% 88.89% 119.73% 149.66% 100.00%
NP -2,400 -1,652 -5,947 -3,914 -4,192 -3,884 -3,607 -23.73%
  QoQ % -45.28% 72.22% -51.92% 6.62% -7.93% -7.68% -
  Horiz. % 66.54% 45.80% 164.87% 108.53% 116.22% 107.68% 100.00%
NP to SH -2,400 -1,652 -5,947 -3,914 -4,192 -3,884 -3,607 -23.73%
  QoQ % -45.28% 72.22% -51.92% 6.62% -7.93% -7.68% -
  Horiz. % 66.54% 45.80% 164.87% 108.53% 116.22% 107.68% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 39,432 45,272 43,509 43,405 45,870 50,180 48,690 -13.08%
  QoQ % -12.90% 4.05% 0.24% -5.37% -8.59% 3.06% -
  Horiz. % 80.99% 92.98% 89.36% 89.15% 94.21% 103.06% 100.00%
Net Worth 47,647 39,647 37,858 40,821 41,611 41,827 41,733 9.21%
  QoQ % 20.18% 4.73% -7.26% -1.90% -0.52% 0.22% -
  Horiz. % 114.17% 95.00% 90.71% 97.81% 99.71% 100.22% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 47,647 39,647 37,858 40,821 41,611 41,827 41,733 9.21%
  QoQ % 20.18% 4.73% -7.26% -1.90% -0.52% 0.22% -
  Horiz. % 114.17% 95.00% 90.71% 97.81% 99.71% 100.22% 100.00%
NOSH 176,470 165,200 157,745 157,005 154,117 149,384 149,049 11.88%
  QoQ % 6.82% 4.73% 0.47% 1.87% 3.17% 0.22% -
  Horiz. % 118.40% 110.84% 105.83% 105.34% 103.40% 100.22% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -6.48 % -3.79 % -15.83 % -9.91 % -10.06 % -8.39 % -8.00 % -13.07%
  QoQ % -70.98% 76.06% -59.74% 1.49% -19.90% -4.88% -
  Horiz. % 81.00% 47.38% 197.88% 123.88% 125.75% 104.88% 100.00%
ROE -5.04 % -4.17 % -15.71 % -9.59 % -10.07 % -9.29 % -8.64 % -30.12%
  QoQ % -20.86% 73.46% -63.82% 4.77% -8.40% -7.52% -
  Horiz. % 58.33% 48.26% 181.83% 111.00% 116.55% 107.52% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 20.98 26.40 23.81 25.15 27.04 30.99 30.25 -21.60%
  QoQ % -20.53% 10.88% -5.33% -6.99% -12.75% 2.45% -
  Horiz. % 69.36% 87.27% 78.71% 83.14% 89.39% 102.45% 100.00%
EPS -1.36 -1.00 -3.77 -2.49 -2.72 -2.60 -2.42 -31.83%
  QoQ % -36.00% 73.47% -51.41% 8.46% -4.62% -7.44% -
  Horiz. % 56.20% 41.32% 155.79% 102.89% 112.40% 107.44% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 -2.39%
  QoQ % 12.50% 0.00% -7.69% -3.70% -3.57% 0.00% -
  Horiz. % 96.43% 85.71% 85.71% 92.86% 96.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 11.17 13.16 11.33 11.91 12.57 13.97 13.60 -12.27%
  QoQ % -15.12% 16.15% -4.87% -5.25% -10.02% 2.72% -
  Horiz. % 82.13% 96.76% 83.31% 87.57% 92.43% 102.72% 100.00%
EPS -0.72 -0.50 -1.79 -1.18 -1.26 -1.17 -1.09 -24.10%
  QoQ % -44.00% 72.07% -51.69% 6.35% -7.69% -7.34% -
  Horiz. % 66.06% 45.87% 164.22% 108.26% 115.60% 107.34% 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 0.1437 0.1196 0.1142 0.1231 0.1255 0.1262 0.1259 9.19%
  QoQ % 20.15% 4.73% -7.23% -1.91% -0.55% 0.24% -
  Horiz. % 114.14% 95.00% 90.71% 97.78% 99.68% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 -
P/RPS 2.86 2.35 1.07 0.91 0.94 0.81 0.73 147.90%
  QoQ % 21.70% 119.63% 17.58% -3.19% 16.05% 10.96% -
  Horiz. % 391.78% 321.92% 146.58% 124.66% 128.77% 110.96% 100.00%
P/EPS -44.12 -62.00 -6.76 -9.22 -9.38 -9.62 -9.09 185.85%
  QoQ % 28.84% -817.16% 26.68% 1.71% 2.49% -5.83% -
  Horiz. % 485.37% 682.07% 74.37% 101.43% 103.19% 105.83% 100.00%
EY -2.27 -1.61 -14.78 -10.84 -10.67 -10.40 -11.00 -64.98%
  QoQ % -40.99% 89.11% -36.35% -1.59% -2.60% 5.45% -
  Horiz. % 20.64% 14.64% 134.36% 98.55% 97.00% 94.55% 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 2.22 2.58 1.06 0.88 0.94 0.89 0.79 98.76%
  QoQ % -13.95% 143.40% 20.45% -6.38% 5.62% 12.66% -
  Horiz. % 281.01% 326.58% 134.18% 111.39% 118.99% 112.66% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 -
Price 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 -
P/RPS 2.31 2.08 2.48 1.07 0.85 0.79 0.69 123.30%
  QoQ % 11.06% -16.13% 131.78% 25.88% 7.59% 14.49% -
  Horiz. % 334.78% 301.45% 359.42% 155.07% 123.19% 114.49% 100.00%
P/EPS -35.66 -55.00 -15.65 -10.83 -8.46 -9.42 -8.68 155.85%
  QoQ % 35.16% -251.44% -44.51% -28.01% 10.19% -8.53% -
  Horiz. % 410.83% 633.64% 180.30% 124.77% 97.47% 108.53% 100.00%
EY -2.80 -1.82 -6.39 -9.23 -11.83 -10.61 -11.52 -60.95%
  QoQ % -53.85% 71.52% 30.77% 21.98% -11.50% 7.90% -
  Horiz. % 24.31% 15.80% 55.47% 80.12% 102.69% 92.10% 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 1.80 2.29 2.46 1.04 0.85 0.88 0.75 78.97%
  QoQ % -21.40% -6.91% 136.54% 22.35% -3.41% 17.33% -
  Horiz. % 240.00% 305.33% 328.00% 138.67% 113.33% 117.33% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers