Highlights

[OCR] QoQ Annualized Quarter Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     132.52%    YoY -     3.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 45,083 47,242 55,696 46,340 42,650 32,984 35,594 17.08%
  QoQ % -4.57% -15.18% 20.19% 8.65% 29.31% -7.33% -
  Horiz. % 126.66% 132.73% 156.48% 130.19% 119.82% 92.67% 100.00%
PBT -3,460 -3,193 -3,818 940 -2,030 -1,526 -2,470 25.22%
  QoQ % -8.35% 16.36% -506.17% 146.31% -32.97% 38.19% -
  Horiz. % 140.08% 129.28% 154.57% -38.06% 82.19% 61.81% 100.00%
Tax -147 -140 -166 -248 -98 0 0 -
  QoQ % -5.00% 15.66% 33.06% -153.06% 0.00% 0.00% -
  Horiz. % 150.00% 142.86% 169.39% 253.06% 100.00% - -
NP -3,607 -3,333 -3,984 692 -2,128 -1,526 -2,470 28.75%
  QoQ % -8.21% 16.33% -675.72% 132.52% -39.39% 38.19% -
  Horiz. % 146.03% 134.95% 161.30% -28.02% 86.15% 61.81% 100.00%
NP to SH -3,607 -3,333 -3,984 692 -2,128 -1,526 -2,470 28.75%
  QoQ % -8.21% 16.33% -675.72% 132.52% -39.39% 38.19% -
  Horiz. % 146.03% 134.95% 161.30% -28.02% 86.15% 61.81% 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% 100.00% - - -
Total Cost 48,690 50,575 59,680 45,648 44,778 34,510 38,064 17.86%
  QoQ % -3.73% -15.25% 30.74% 1.94% 29.75% -9.34% -
  Horiz. % 127.92% 132.87% 156.79% 119.92% 117.64% 90.66% 100.00%
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
  QoQ % -3.29% -3.23% 3.11% 11.11% 5.39% 5.16% -
  Horiz. % 118.82% 122.86% 126.97% 123.14% 110.83% 105.16% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
  QoQ % -3.29% -3.23% 3.11% 11.11% 5.39% 5.16% -
  Horiz. % 118.82% 122.86% 126.97% 123.14% 110.83% 105.16% 100.00%
NOSH 149,049 148,809 148,656 144,166 129,756 123,118 113,302 20.08%
  QoQ % 0.16% 0.10% 3.11% 11.11% 5.39% 8.66% -
  Horiz. % 131.55% 131.34% 131.20% 127.24% 114.52% 108.66% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % -4.63 % -6.94 % 9.95%
  QoQ % -13.31% 1.26% -579.87% 129.86% -7.78% 33.29% -
  Horiz. % 115.27% 101.73% 103.03% -21.47% 71.90% 66.71% 100.00%
ROE -8.64 % -7.72 % -8.93 % 1.60 % -5.47 % -4.13 % -7.03 % 14.75%
  QoQ % -11.92% 13.55% -658.12% 129.25% -32.45% 41.25% -
  Horiz. % 122.90% 109.82% 127.03% -22.76% 77.81% 58.75% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 30.25 31.75 37.47 32.14 32.87 26.79 31.41 -2.48%
  QoQ % -4.72% -15.27% 16.58% -2.22% 22.70% -14.71% -
  Horiz. % 96.31% 101.08% 119.29% 102.32% 104.65% 85.29% 100.00%
EPS -2.42 -2.24 -2.68 0.48 -1.64 -1.24 -2.18 7.22%
  QoQ % -8.04% 16.42% -658.33% 129.27% -32.26% 43.12% -
  Horiz. % 111.01% 102.75% 122.94% -22.02% 75.23% 56.88% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 -6.57%
  QoQ % -3.45% -3.33% 0.00% 0.00% 0.00% -3.23% -
  Horiz. % 90.32% 93.55% 96.77% 96.77% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 13.75 14.41 16.98 14.13 13.01 10.06 10.85 17.12%
  QoQ % -4.58% -15.14% 20.17% 8.61% 29.32% -7.28% -
  Horiz. % 126.73% 132.81% 156.50% 130.23% 119.91% 92.72% 100.00%
EPS -1.10 -1.02 -1.21 0.21 -0.65 -0.47 -0.75 29.12%
  QoQ % -7.84% 15.70% -676.19% 132.31% -38.30% 37.33% -
  Horiz. % 146.67% 136.00% 161.33% -28.00% 86.67% 62.67% 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 0.1273 0.1316 0.1360 0.1319 0.1187 0.1126 0.1071 12.22%
  QoQ % -3.27% -3.24% 3.11% 11.12% 5.42% 5.14% -
  Horiz. % 118.86% 122.88% 126.98% 123.16% 110.83% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2200 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 -
P/RPS 0.73 0.63 0.55 1.06 0.61 0.75 0.76 -2.65%
  QoQ % 15.87% 14.55% -48.11% 73.77% -18.67% -1.32% -
  Horiz. % 96.05% 82.89% 72.37% 139.47% 80.26% 98.68% 100.00%
P/EPS -9.09 -8.93 -7.65 70.83 -12.20 -16.13 -11.01 -12.00%
  QoQ % -1.79% -16.73% -110.80% 680.57% 24.36% -46.50% -
  Horiz. % 82.56% 81.11% 69.48% -643.32% 110.81% 146.50% 100.00%
EY -11.00 -11.20 -13.07 1.41 -8.20 -6.20 -9.08 13.66%
  QoQ % 1.79% 14.31% -1,026.95% 117.20% -32.26% 31.72% -
  Horiz. % 121.15% 123.35% 143.94% -15.53% 90.31% 68.28% 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 0.79 0.69 0.68 1.13 0.67 0.67 0.77 1.73%
  QoQ % 14.49% 1.47% -39.82% 68.66% 0.00% -12.99% -
  Horiz. % 102.60% 89.61% 88.31% 146.75% 87.01% 87.01% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.2100 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 -
P/RPS 0.69 0.68 0.48 0.87 0.70 0.63 0.67 1.98%
  QoQ % 1.47% 41.67% -44.83% 24.29% 11.11% -5.97% -
  Horiz. % 102.99% 101.49% 71.64% 129.85% 104.48% 94.03% 100.00%
P/EPS -8.68 -9.60 -6.72 58.33 -14.02 -13.71 -9.63 -6.70%
  QoQ % 9.58% -42.86% -111.52% 516.05% -2.26% -42.37% -
  Horiz. % 90.13% 99.69% 69.78% -605.71% 145.59% 142.37% 100.00%
EY -11.52 -10.42 -14.89 1.71 -7.13 -7.29 -10.38 7.20%
  QoQ % -10.56% 30.02% -970.76% 123.98% 2.19% 29.77% -
  Horiz. % 110.98% 100.39% 143.45% -16.47% 68.69% 70.23% 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 0.75 0.74 0.60 0.93 0.77 0.57 0.68 6.76%
  QoQ % 1.35% 23.33% -35.48% 20.78% 35.09% -16.18% -
  Horiz. % 110.29% 108.82% 88.24% 136.76% 113.24% 83.82% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers