Highlights

[OCR] QoQ Annualized Quarter Result on 2013-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -8.21%    YoY -     -69.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 39,490 41,678 46,296 45,083 47,242 55,696 46,340 -10.14%
  QoQ % -5.25% -9.97% 2.69% -4.57% -15.18% 20.19% -
  Horiz. % 85.22% 89.94% 99.91% 97.29% 101.95% 120.19% 100.00%
PBT -3,784 -4,016 -3,664 -3,460 -3,193 -3,818 940 -
  QoQ % 5.78% -9.61% -5.90% -8.35% 16.36% -506.17% -
  Horiz. % -402.55% -427.23% -389.79% -368.09% -339.72% -406.17% 100.00%
Tax -130 -176 -220 -147 -140 -166 -248 -34.84%
  QoQ % 25.76% 20.00% -49.66% -5.00% 15.66% 33.06% -
  Horiz. % 52.69% 70.97% 88.71% 59.27% 56.45% 66.94% 100.00%
NP -3,914 -4,192 -3,884 -3,607 -3,333 -3,984 692 -
  QoQ % 6.62% -7.93% -7.68% -8.21% 16.33% -675.72% -
  Horiz. % -565.70% -605.78% -561.27% -521.24% -481.70% -575.72% 100.00%
NP to SH -3,914 -4,192 -3,884 -3,607 -3,333 -3,984 692 -
  QoQ % 6.62% -7.93% -7.68% -8.21% 16.33% -675.72% -
  Horiz. % -565.70% -605.78% -561.27% -521.24% -481.70% -575.72% 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% 0.00% 100.00%
Total Cost 43,405 45,870 50,180 48,690 50,575 59,680 45,648 -3.31%
  QoQ % -5.37% -8.59% 3.06% -3.73% -15.25% 30.74% -
  Horiz. % 95.09% 100.49% 109.93% 106.66% 110.80% 130.74% 100.00%
Net Worth 40,821 41,611 41,827 41,733 43,154 44,597 43,250 -3.79%
  QoQ % -1.90% -0.52% 0.22% -3.29% -3.23% 3.11% -
  Horiz. % 94.38% 96.21% 96.71% 96.49% 99.78% 103.11% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 40,821 41,611 41,827 41,733 43,154 44,597 43,250 -3.79%
  QoQ % -1.90% -0.52% 0.22% -3.29% -3.23% 3.11% -
  Horiz. % 94.38% 96.21% 96.71% 96.49% 99.78% 103.11% 100.00%
NOSH 157,005 154,117 149,384 149,049 148,809 148,656 144,166 5.87%
  QoQ % 1.87% 3.17% 0.22% 0.16% 0.10% 3.11% -
  Horiz. % 108.91% 106.90% 103.62% 103.39% 103.22% 103.11% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -9.91 % -10.06 % -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -
  QoQ % 1.49% -19.90% -4.88% -13.31% 1.26% -579.87% -
  Horiz. % -665.10% -675.17% -563.09% -536.91% -473.83% -479.87% 100.00%
ROE -9.59 % -10.07 % -9.29 % -8.64 % -7.72 % -8.93 % 1.60 % -
  QoQ % 4.77% -8.40% -7.52% -11.92% 13.55% -658.12% -
  Horiz. % -599.38% -629.38% -580.62% -540.00% -482.50% -558.12% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 25.15 27.04 30.99 30.25 31.75 37.47 32.14 -15.12%
  QoQ % -6.99% -12.75% 2.45% -4.72% -15.27% 16.58% -
  Horiz. % 78.25% 84.13% 96.42% 94.12% 98.79% 116.58% 100.00%
EPS -2.49 -2.72 -2.60 -2.42 -2.24 -2.68 0.48 -
  QoQ % 8.46% -4.62% -7.44% -8.04% 16.42% -658.33% -
  Horiz. % -518.75% -566.67% -541.67% -504.17% -466.67% -558.33% 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 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 -9.12%
  QoQ % -3.70% -3.57% 0.00% -3.45% -3.33% 0.00% -
  Horiz. % 86.67% 90.00% 93.33% 93.33% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 6.70 7.07 7.85 7.65 8.02 9.45 7.86 -10.12%
  QoQ % -5.23% -9.94% 2.61% -4.61% -15.13% 20.23% -
  Horiz. % 85.24% 89.95% 99.87% 97.33% 102.04% 120.23% 100.00%
EPS -0.66 -0.71 -0.66 -0.61 -0.57 -0.68 0.12 -
  QoQ % 7.04% -7.58% -8.20% -7.02% 16.18% -666.67% -
  Horiz. % -550.00% -591.67% -550.00% -508.33% -475.00% -566.67% 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 0.0693 0.0706 0.0710 0.0708 0.0732 0.0757 0.0734 -3.77%
  QoQ % -1.84% -0.56% 0.28% -3.28% -3.30% 3.13% -
  Horiz. % 94.41% 96.19% 96.73% 96.46% 99.73% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 -
P/RPS 0.91 0.94 0.81 0.73 0.63 0.55 1.06 -9.70%
  QoQ % -3.19% 16.05% 10.96% 15.87% 14.55% -48.11% -
  Horiz. % 85.85% 88.68% 76.42% 68.87% 59.43% 51.89% 100.00%
P/EPS -9.22 -9.38 -9.62 -9.09 -8.93 -7.65 70.83 -
  QoQ % 1.71% 2.49% -5.83% -1.79% -16.73% -110.80% -
  Horiz. % -13.02% -13.24% -13.58% -12.83% -12.61% -10.80% 100.00%
EY -10.84 -10.67 -10.40 -11.00 -11.20 -13.07 1.41 -
  QoQ % -1.59% -2.60% 5.45% 1.79% 14.31% -1,026.95% -
  Horiz. % -768.79% -756.74% -737.59% -780.14% -794.33% -926.95% 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 0.94 0.89 0.79 0.69 0.68 1.13 -15.39%
  QoQ % -6.38% 5.62% 12.66% 14.49% 1.47% -39.82% -
  Horiz. % 77.88% 83.19% 78.76% 69.91% 61.06% 60.18% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 -
Price 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 -
P/RPS 1.07 0.85 0.79 0.69 0.68 0.48 0.87 14.84%
  QoQ % 25.88% 7.59% 14.49% 1.47% 41.67% -44.83% -
  Horiz. % 122.99% 97.70% 90.80% 79.31% 78.16% 55.17% 100.00%
P/EPS -10.83 -8.46 -9.42 -8.68 -9.60 -6.72 58.33 -
  QoQ % -28.01% 10.19% -8.53% 9.58% -42.86% -111.52% -
  Horiz. % -18.57% -14.50% -16.15% -14.88% -16.46% -11.52% 100.00%
EY -9.23 -11.83 -10.61 -11.52 -10.42 -14.89 1.71 -
  QoQ % 21.98% -11.50% 7.90% -10.56% 30.02% -970.76% -
  Horiz. % -539.77% -691.81% -620.47% -673.68% -609.36% -870.76% 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 1.04 0.85 0.88 0.75 0.74 0.60 0.93 7.76%
  QoQ % 22.35% -3.41% 17.33% 1.35% 23.33% -35.48% -
  Horiz. % 111.83% 91.40% 94.62% 80.65% 79.57% 64.52% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS