Highlights

[OCR] QoQ Annualized Quarter Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -469.76%    YoY -     -453.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 46,340 42,650 32,984 35,594 40,720 16,844 17,590 90.18%
  QoQ % 8.65% 29.31% -7.33% -12.59% 141.75% -4.24% -
  Horiz. % 263.44% 242.46% 187.51% 202.35% 231.49% 95.76% 100.00%
PBT 940 -2,030 -1,526 -2,470 668 -2,162 -705 -
  QoQ % 146.31% -32.97% 38.19% -469.76% 130.90% -206.52% -
  Horiz. % -133.27% 287.81% 216.45% 350.19% -94.71% 306.52% 100.00%
Tax -248 -98 0 0 0 0 0 -
  QoQ % -153.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.06% 100.00% - - - - -
NP 692 -2,128 -1,526 -2,470 668 -2,162 -705 -
  QoQ % 132.52% -39.39% 38.19% -469.76% 130.90% -206.52% -
  Horiz. % -98.11% 301.70% 216.45% 350.19% -94.71% 306.52% 100.00%
NP to SH 692 -2,128 -1,526 -2,470 668 -2,162 -705 -
  QoQ % 132.52% -39.39% 38.19% -469.76% 130.90% -206.52% -
  Horiz. % -98.11% 301.70% 216.45% 350.19% -94.71% 306.52% 100.00%
Tax Rate 26.38 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 45,648 44,778 34,510 38,064 40,052 19,006 18,295 83.45%
  QoQ % 1.94% 29.75% -9.34% -4.96% 110.73% 3.88% -
  Horiz. % 249.50% 244.74% 188.62% 208.05% 218.91% 103.88% 100.00%
Net Worth 43,250 38,926 36,935 35,123 44,533 11,124 12,398 129.14%
  QoQ % 11.11% 5.39% 5.16% -21.13% 300.34% -10.28% -
  Horiz. % 348.83% 313.97% 297.90% 283.29% 359.19% 89.72% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 43,250 38,926 36,935 35,123 44,533 11,124 12,398 129.14%
  QoQ % 11.11% 5.39% 5.16% -21.13% 300.34% -10.28% -
  Horiz. % 348.83% 313.97% 297.90% 283.29% 359.19% 89.72% 100.00%
NOSH 144,166 129,756 123,118 113,302 139,166 41,200 41,328 129.14%
  QoQ % 11.11% 5.39% 8.66% -18.58% 237.78% -0.31% -
  Horiz. % 348.83% 313.97% 297.90% 274.15% 336.74% 99.69% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.49 % -4.99 % -4.63 % -6.94 % 1.64 % -12.84 % -4.01 % -
  QoQ % 129.86% -7.78% 33.29% -523.17% 112.77% -220.20% -
  Horiz. % -37.16% 124.44% 115.46% 173.07% -40.90% 320.20% 100.00%
ROE 1.60 % -5.47 % -4.13 % -7.03 % 1.50 % -19.44 % -5.69 % -
  QoQ % 129.25% -32.45% 41.25% -568.67% 107.72% -241.65% -
  Horiz. % -28.12% 96.13% 72.58% 123.55% -26.36% 341.65% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 32.14 32.87 26.79 31.41 29.26 40.88 42.56 -17.00%
  QoQ % -2.22% 22.70% -14.71% 7.35% -28.42% -3.95% -
  Horiz. % 75.52% 77.23% 62.95% 73.80% 68.75% 96.05% 100.00%
EPS 0.48 -1.64 -1.24 -2.18 0.48 -5.25 -1.71 -
  QoQ % 129.27% -32.26% 43.12% -554.17% 109.14% -207.02% -
  Horiz. % -28.07% 95.91% 72.51% 127.49% -28.07% 307.02% 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 0.3100 0.3200 0.2700 0.3000 -
  QoQ % 0.00% 0.00% -3.23% -3.12% 18.52% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 103.33% 106.67% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 356,408
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 13.00 11.97 9.25 9.99 11.43 4.73 4.94 90.05%
  QoQ % 8.60% 29.41% -7.41% -12.60% 141.65% -4.25% -
  Horiz. % 263.16% 242.31% 187.25% 202.23% 231.38% 95.75% 100.00%
EPS 0.19 -0.60 -0.43 -0.69 0.19 -0.61 -0.20 -
  QoQ % 131.67% -39.53% 37.68% -463.16% 131.15% -205.00% -
  Horiz. % -95.00% 300.00% 215.00% 345.00% -95.00% 305.00% 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 0.1213 0.1092 0.1036 0.0985 0.1250 0.0312 0.0348 129.02%
  QoQ % 11.08% 5.41% 5.18% -21.20% 300.64% -10.34% -
  Horiz. % 348.56% 313.79% 297.70% 283.05% 359.20% 89.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 -
P/RPS 1.06 0.61 0.75 0.76 0.58 1.08 0.75 25.81%
  QoQ % 73.77% -18.67% -1.32% 31.03% -46.30% 44.00% -
  Horiz. % 141.33% 81.33% 100.00% 101.33% 77.33% 144.00% 100.00%
P/EPS 70.83 -12.20 -16.13 -11.01 35.42 -8.38 -18.75 -
  QoQ % 680.57% 24.36% -46.50% -131.08% 522.67% 55.31% -
  Horiz. % -377.76% 65.07% 86.03% 58.72% -188.91% 44.69% 100.00%
EY 1.41 -8.20 -6.20 -9.08 2.82 -11.93 -5.33 -
  QoQ % 117.20% -32.26% 31.72% -421.99% 123.64% -123.83% -
  Horiz. % -26.45% 153.85% 116.32% 170.36% -52.91% 223.83% 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 1.13 0.67 0.67 0.77 0.53 1.63 1.07 3.69%
  QoQ % 68.66% 0.00% -12.99% 45.28% -67.48% 52.34% -
  Horiz. % 105.61% 62.62% 62.62% 71.96% 49.53% 152.34% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 -
Price 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 -
P/RPS 0.87 0.70 0.63 0.67 0.65 0.39 0.82 4.01%
  QoQ % 24.29% 11.11% -5.97% 3.08% 66.67% -52.44% -
  Horiz. % 106.10% 85.37% 76.83% 81.71% 79.27% 47.56% 100.00%
P/EPS 58.33 -14.02 -13.71 -9.63 39.58 -3.05 -20.51 -
  QoQ % 516.05% -2.26% -42.37% -124.33% 1,397.70% 85.13% -
  Horiz. % -284.40% 68.36% 66.85% 46.95% -192.98% 14.87% 100.00%
EY 1.71 -7.13 -7.29 -10.38 2.53 -32.80 -4.88 -
  QoQ % 123.98% 2.19% 29.77% -510.28% 107.71% -572.13% -
  Horiz. % -35.04% 146.11% 149.39% 212.70% -51.84% 672.13% 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 0.93 0.77 0.57 0.68 0.59 0.59 1.17 -14.13%
  QoQ % 20.78% 35.09% -16.18% 15.25% 0.00% -49.57% -
  Horiz. % 79.49% 65.81% 48.72% 58.12% 50.43% 50.43% 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
 
 

506  227  556  932 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.055+0.025 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 ANZO 0.22-0.015 
 MLAB 0.05+0.01 
 KNM 0.225+0.01 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers