Highlights

[OCR] QoQ Annualized Quarter Result on 2013-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -675.72%    YoY -     -61.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 46,296 45,083 47,242 55,696 46,340 42,650 32,984 25.28%
  QoQ % 2.69% -4.57% -15.18% 20.19% 8.65% 29.31% -
  Horiz. % 140.36% 136.68% 143.23% 168.86% 140.49% 129.31% 100.00%
PBT -3,664 -3,460 -3,193 -3,818 940 -2,030 -1,526 78.97%
  QoQ % -5.90% -8.35% 16.36% -506.17% 146.31% -32.97% -
  Horiz. % 240.00% 226.64% 209.17% 250.09% -61.57% 132.97% 100.00%
Tax -220 -147 -140 -166 -248 -98 0 -
  QoQ % -49.66% -5.00% 15.66% 33.06% -153.06% 0.00% -
  Horiz. % 224.49% 150.00% 142.86% 169.39% 253.06% 100.00% -
NP -3,884 -3,607 -3,333 -3,984 692 -2,128 -1,526 86.05%
  QoQ % -7.68% -8.21% 16.33% -675.72% 132.52% -39.39% -
  Horiz. % 254.41% 236.27% 218.34% 260.96% -45.33% 139.39% 100.00%
NP to SH -3,884 -3,607 -3,333 -3,984 692 -2,128 -1,526 86.05%
  QoQ % -7.68% -8.21% 16.33% -675.72% 132.52% -39.39% -
  Horiz. % 254.41% 236.27% 218.34% 260.96% -45.33% 139.39% 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% 100.00% - -
Total Cost 50,180 48,690 50,575 59,680 45,648 44,778 34,510 28.26%
  QoQ % 3.06% -3.73% -15.25% 30.74% 1.94% 29.75% -
  Horiz. % 145.40% 141.09% 146.55% 172.93% 132.27% 129.75% 100.00%
Net Worth 41,827 41,733 43,154 44,597 43,250 38,926 36,935 8.62%
  QoQ % 0.22% -3.29% -3.23% 3.11% 11.11% 5.39% -
  Horiz. % 113.25% 112.99% 116.84% 120.74% 117.10% 105.39% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 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
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 41,827 41,733 43,154 44,597 43,250 38,926 36,935 8.62%
  QoQ % 0.22% -3.29% -3.23% 3.11% 11.11% 5.39% -
  Horiz. % 113.25% 112.99% 116.84% 120.74% 117.10% 105.39% 100.00%
NOSH 149,384 149,049 148,809 148,656 144,166 129,756 123,118 13.72%
  QoQ % 0.22% 0.16% 0.10% 3.11% 11.11% 5.39% -
  Horiz. % 121.33% 121.06% 120.87% 120.74% 117.10% 105.39% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % -4.63 % 48.47%
  QoQ % -4.88% -13.31% 1.26% -579.87% 129.86% -7.78% -
  Horiz. % 181.21% 172.79% 152.48% 154.43% -32.18% 107.78% 100.00%
ROE -9.29 % -8.64 % -7.72 % -8.93 % 1.60 % -5.47 % -4.13 % 71.42%
  QoQ % -7.52% -11.92% 13.55% -658.12% 129.25% -32.45% -
  Horiz. % 224.94% 209.20% 186.92% 216.22% -38.74% 132.45% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 30.99 30.25 31.75 37.47 32.14 32.87 26.79 10.17%
  QoQ % 2.45% -4.72% -15.27% 16.58% -2.22% 22.70% -
  Horiz. % 115.68% 112.92% 118.51% 139.87% 119.97% 122.70% 100.00%
EPS -2.60 -2.42 -2.24 -2.68 0.48 -1.64 -1.24 63.60%
  QoQ % -7.44% -8.04% 16.42% -658.33% 129.27% -32.26% -
  Horiz. % 209.68% 195.16% 180.65% 216.13% -38.71% 132.26% 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 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 0.3000 -4.48%
  QoQ % 0.00% -3.45% -3.33% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 93.33% 96.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 7.85 7.65 8.02 9.45 7.86 7.24 5.60 25.18%
  QoQ % 2.61% -4.61% -15.13% 20.23% 8.56% 29.29% -
  Horiz. % 140.18% 136.61% 143.21% 168.75% 140.36% 129.29% 100.00%
EPS -0.66 -0.61 -0.57 -0.68 0.12 -0.36 -0.26 85.77%
  QoQ % -8.20% -7.02% 16.18% -666.67% 133.33% -38.46% -
  Horiz. % 253.85% 234.62% 219.23% 261.54% -46.15% 138.46% 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 0.0710 0.0708 0.0732 0.0757 0.0734 0.0660 0.0627 8.62%
  QoQ % 0.28% -3.28% -3.30% 3.13% 11.21% 5.26% -
  Horiz. % 113.24% 112.92% 116.75% 120.73% 117.07% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 0.2000 -
P/RPS 0.81 0.73 0.63 0.55 1.06 0.61 0.75 5.25%
  QoQ % 10.96% 15.87% 14.55% -48.11% 73.77% -18.67% -
  Horiz. % 108.00% 97.33% 84.00% 73.33% 141.33% 81.33% 100.00%
P/EPS -9.62 -9.09 -8.93 -7.65 70.83 -12.20 -16.13 -29.08%
  QoQ % -5.83% -1.79% -16.73% -110.80% 680.57% 24.36% -
  Horiz. % 59.64% 56.35% 55.36% 47.43% -439.12% 75.64% 100.00%
EY -10.40 -11.00 -11.20 -13.07 1.41 -8.20 -6.20 41.04%
  QoQ % 5.45% 1.79% 14.31% -1,026.95% 117.20% -32.26% -
  Horiz. % 167.74% 177.42% 180.65% 210.81% -22.74% 132.26% 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 0.89 0.79 0.69 0.68 1.13 0.67 0.67 20.78%
  QoQ % 12.66% 14.49% 1.47% -39.82% 68.66% 0.00% -
  Horiz. % 132.84% 117.91% 102.99% 101.49% 168.66% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 -
Price 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 0.1700 -
P/RPS 0.79 0.69 0.68 0.48 0.87 0.70 0.63 16.24%
  QoQ % 14.49% 1.47% 41.67% -44.83% 24.29% 11.11% -
  Horiz. % 125.40% 109.52% 107.94% 76.19% 138.10% 111.11% 100.00%
P/EPS -9.42 -8.68 -9.60 -6.72 58.33 -14.02 -13.71 -22.08%
  QoQ % -8.53% 9.58% -42.86% -111.52% 516.05% -2.26% -
  Horiz. % 68.71% 63.31% 70.02% 49.02% -425.46% 102.26% 100.00%
EY -10.61 -11.52 -10.42 -14.89 1.71 -7.13 -7.29 28.34%
  QoQ % 7.90% -10.56% 30.02% -970.76% 123.98% 2.19% -
  Horiz. % 145.54% 158.02% 142.94% 204.25% -23.46% 97.81% 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 0.88 0.75 0.74 0.60 0.93 0.77 0.57 33.47%
  QoQ % 17.33% 1.35% 23.33% -35.48% 20.78% 35.09% -
  Horiz. % 154.39% 131.58% 129.82% 105.26% 163.16% 135.09% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS