Highlights

[OCR] QoQ Annualized Quarter Result on 2014-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     -7.93%    YoY -     -5.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 43,620 37,562 39,490 41,678 46,296 45,083 47,242 -5.17%
  QoQ % 16.13% -4.88% -5.25% -9.97% 2.69% -4.57% -
  Horiz. % 92.33% 79.51% 83.59% 88.22% 98.00% 95.43% 100.00%
PBT -1,464 -5,735 -3,784 -4,016 -3,664 -3,460 -3,193 -40.46%
  QoQ % 74.47% -51.56% 5.78% -9.61% -5.90% -8.35% -
  Horiz. % 45.85% 179.59% 118.50% 125.76% 114.74% 108.35% 100.00%
Tax -188 -212 -130 -176 -220 -147 -140 21.65%
  QoQ % 11.32% -62.25% 25.76% 20.00% -49.66% -5.00% -
  Horiz. % 134.29% 151.43% 93.33% 125.71% 157.14% 105.00% 100.00%
NP -1,652 -5,947 -3,914 -4,192 -3,884 -3,607 -3,333 -37.29%
  QoQ % 72.22% -51.92% 6.62% -7.93% -7.68% -8.21% -
  Horiz. % 49.56% 178.41% 117.44% 125.76% 116.52% 108.21% 100.00%
NP to SH -1,652 -5,947 -3,914 -4,192 -3,884 -3,607 -3,333 -37.29%
  QoQ % 72.22% -51.92% 6.62% -7.93% -7.68% -8.21% -
  Horiz. % 49.56% 178.41% 117.44% 125.76% 116.52% 108.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,272 43,509 43,405 45,870 50,180 48,690 50,575 -7.10%
  QoQ % 4.05% 0.24% -5.37% -8.59% 3.06% -3.73% -
  Horiz. % 89.51% 86.03% 85.82% 90.70% 99.22% 96.27% 100.00%
Net Worth 39,647 37,858 40,821 41,611 41,827 41,733 43,154 -5.48%
  QoQ % 4.73% -7.26% -1.90% -0.52% 0.22% -3.29% -
  Horiz. % 91.87% 87.73% 94.59% 96.42% 96.92% 96.71% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 39,647 37,858 40,821 41,611 41,827 41,733 43,154 -5.48%
  QoQ % 4.73% -7.26% -1.90% -0.52% 0.22% -3.29% -
  Horiz. % 91.87% 87.73% 94.59% 96.42% 96.92% 96.71% 100.00%
NOSH 165,200 157,745 157,005 154,117 149,384 149,049 148,809 7.19%
  QoQ % 4.73% 0.47% 1.87% 3.17% 0.22% 0.16% -
  Horiz. % 111.01% 106.00% 105.51% 103.57% 100.39% 100.16% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -3.79 % -15.83 % -9.91 % -10.06 % -8.39 % -8.00 % -7.06 % -33.87%
  QoQ % 76.06% -59.74% 1.49% -19.90% -4.88% -13.31% -
  Horiz. % 53.68% 224.22% 140.37% 142.49% 118.84% 113.31% 100.00%
ROE -4.17 % -15.71 % -9.59 % -10.07 % -9.29 % -8.64 % -7.72 % -33.60%
  QoQ % 73.46% -63.82% 4.77% -8.40% -7.52% -11.92% -
  Horiz. % 54.02% 203.50% 124.22% 130.44% 120.34% 111.92% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.40 23.81 25.15 27.04 30.99 30.25 31.75 -11.55%
  QoQ % 10.88% -5.33% -6.99% -12.75% 2.45% -4.72% -
  Horiz. % 83.15% 74.99% 79.21% 85.17% 97.61% 95.28% 100.00%
EPS -1.00 -3.77 -2.49 -2.72 -2.60 -2.42 -2.24 -41.50%
  QoQ % 73.47% -51.41% 8.46% -4.62% -7.44% -8.04% -
  Horiz. % 44.64% 168.30% 111.16% 121.43% 116.07% 108.04% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 0.2900 -11.82%
  QoQ % 0.00% -7.69% -3.70% -3.57% 0.00% -3.45% -
  Horiz. % 82.76% 82.76% 89.66% 93.10% 96.55% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,283
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 12.71 10.94 11.50 12.14 13.49 13.13 13.76 -5.14%
  QoQ % 16.18% -4.87% -5.27% -10.01% 2.74% -4.58% -
  Horiz. % 92.37% 79.51% 83.58% 88.23% 98.04% 95.42% 100.00%
EPS -0.48 -1.73 -1.14 -1.22 -1.13 -1.05 -0.97 -37.36%
  QoQ % 72.25% -51.75% 6.56% -7.96% -7.62% -8.25% -
  Horiz. % 49.48% 178.35% 117.53% 125.77% 116.49% 108.25% 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 0.1155 0.1103 0.1189 0.1212 0.1218 0.1216 0.1257 -5.47%
  QoQ % 4.71% -7.23% -1.90% -0.49% 0.16% -3.26% -
  Horiz. % 91.89% 87.75% 94.59% 96.42% 96.90% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 0.2000 -
P/RPS 2.35 1.07 0.91 0.94 0.81 0.73 0.63 139.94%
  QoQ % 119.63% 17.58% -3.19% 16.05% 10.96% 15.87% -
  Horiz. % 373.02% 169.84% 144.44% 149.21% 128.57% 115.87% 100.00%
P/EPS -62.00 -6.76 -9.22 -9.38 -9.62 -9.09 -8.93 262.66%
  QoQ % -817.16% 26.68% 1.71% 2.49% -5.83% -1.79% -
  Horiz. % 694.29% 75.70% 103.25% 105.04% 107.73% 101.79% 100.00%
EY -1.61 -14.78 -10.84 -10.67 -10.40 -11.00 -11.20 -72.46%
  QoQ % 89.11% -36.35% -1.59% -2.60% 5.45% 1.79% -
  Horiz. % 14.38% 131.96% 96.79% 95.27% 92.86% 98.21% 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 2.58 1.06 0.88 0.94 0.89 0.79 0.69 140.33%
  QoQ % 143.40% 20.45% -6.38% 5.62% 12.66% 14.49% -
  Horiz. % 373.91% 153.62% 127.54% 136.23% 128.99% 114.49% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 -
Price 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 0.2150 -
P/RPS 2.08 2.48 1.07 0.85 0.79 0.69 0.68 110.29%
  QoQ % -16.13% 131.78% 25.88% 7.59% 14.49% 1.47% -
  Horiz. % 305.88% 364.71% 157.35% 125.00% 116.18% 101.47% 100.00%
P/EPS -55.00 -15.65 -10.83 -8.46 -9.42 -8.68 -9.60 219.16%
  QoQ % -251.44% -44.51% -28.01% 10.19% -8.53% 9.58% -
  Horiz. % 572.92% 163.02% 112.81% 88.12% 98.12% 90.42% 100.00%
EY -1.82 -6.39 -9.23 -11.83 -10.61 -11.52 -10.42 -68.65%
  QoQ % 71.52% 30.77% 21.98% -11.50% 7.90% -10.56% -
  Horiz. % 17.47% 61.32% 88.58% 113.53% 101.82% 110.56% 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 2.29 2.46 1.04 0.85 0.88 0.75 0.74 111.92%
  QoQ % -6.91% 136.54% 22.35% -3.41% 17.33% 1.35% -
  Horiz. % 309.46% 332.43% 140.54% 114.86% 118.92% 101.35% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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