Highlights

[OCR] QoQ Cumulative Quarter Result on 2011-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     -251.58%    YoY -     40.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 17,797 10,180 16,844 13,193 9,774 5,303 19,045 -4.41%
  QoQ % 74.82% -39.56% 27.67% 34.98% 84.31% -72.16% -
  Horiz. % 93.45% 53.45% 88.44% 69.27% 51.32% 27.84% 100.00%
PBT -1,235 167 -2,162 -529 349 254 -1,278 -2.25%
  QoQ % -839.52% 107.72% -308.70% -251.58% 37.40% 119.87% -
  Horiz. % 96.64% -13.07% 169.17% 41.39% -27.31% -19.87% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -1,235 167 -2,162 -529 349 254 -1,278 -2.25%
  QoQ % -839.52% 107.72% -308.70% -251.58% 37.40% 119.87% -
  Horiz. % 96.64% -13.07% 169.17% 41.39% -27.31% -19.87% 100.00%
NP to SH -1,235 167 -2,162 -529 349 254 -1,278 -2.25%
  QoQ % -839.52% 107.72% -308.70% -251.58% 37.40% 119.87% -
  Horiz. % 96.64% -13.07% 169.17% 41.39% -27.31% -19.87% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,032 10,013 19,006 13,722 9,425 5,049 20,323 -4.27%
  QoQ % 90.07% -47.32% 38.51% 45.59% 86.67% -75.16% -
  Horiz. % 93.65% 49.27% 93.52% 67.52% 46.38% 24.84% 100.00%
Net Worth 35,123 44,533 11,124 12,398 13,549 13,109 13,177 91.90%
  QoQ % -21.13% 300.34% -10.28% -8.49% 3.35% -0.51% -
  Horiz. % 266.54% 337.95% 84.42% 94.09% 102.82% 99.49% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 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
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 35,123 44,533 11,124 12,398 13,549 13,109 13,177 91.90%
  QoQ % -21.13% 300.34% -10.28% -8.49% 3.35% -0.51% -
  Horiz. % 266.54% 337.95% 84.42% 94.09% 102.82% 99.49% 100.00%
NOSH 113,302 139,166 41,200 41,328 41,058 40,967 41,179 95.99%
  QoQ % -18.58% 237.78% -0.31% 0.66% 0.22% -0.51% -
  Horiz. % 275.14% 337.95% 100.05% 100.36% 99.71% 99.49% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -6.94 % 1.64 % -12.84 % -4.01 % 3.57 % 4.79 % -6.71 % 2.27%
  QoQ % -523.17% 112.77% -220.20% -212.32% -25.47% 171.39% -
  Horiz. % 103.43% -24.44% 191.36% 59.76% -53.20% -71.39% 100.00%
ROE -3.52 % 0.38 % -19.44 % -4.27 % 2.58 % 1.94 % -9.70 % -49.03%
  QoQ % -1,026.32% 101.95% -355.27% -265.50% 32.99% 120.00% -
  Horiz. % 36.29% -3.92% 200.41% 44.02% -26.60% -20.00% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 15.71 7.31 40.88 31.92 23.80 12.94 46.25 -51.22%
  QoQ % 114.91% -82.12% 28.07% 34.12% 83.93% -72.02% -
  Horiz. % 33.97% 15.81% 88.39% 69.02% 51.46% 27.98% 100.00%
EPS -1.09 0.12 -5.25 -1.28 0.85 0.62 -3.73 -55.86%
  QoQ % -1,008.33% 102.29% -310.16% -250.59% 37.10% 116.62% -
  Horiz. % 29.22% -3.22% 140.75% 34.32% -22.79% -16.62% 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 0.3100 0.3200 0.2700 0.3000 0.3300 0.3200 0.3200 -2.09%
  QoQ % -3.12% 18.52% -10.00% -9.09% 3.13% 0.00% -
  Horiz. % 96.88% 100.00% 84.38% 93.75% 103.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 5.39 3.08 5.10 3.99 2.96 1.61 5.77 -4.43%
  QoQ % 75.00% -39.61% 27.82% 34.80% 83.85% -72.10% -
  Horiz. % 93.41% 53.38% 88.39% 69.15% 51.30% 27.90% 100.00%
EPS -0.37 0.05 -0.65 -0.16 0.11 0.08 -0.39 -3.44%
  QoQ % -840.00% 107.69% -306.25% -245.45% 37.50% 120.51% -
  Horiz. % 94.87% -12.82% 166.67% 41.03% -28.21% -20.51% 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 0.1063 0.1348 0.0337 0.0375 0.0410 0.0397 0.0399 91.84%
  QoQ % -21.14% 300.00% -10.13% -8.54% 3.27% -0.50% -
  Horiz. % 266.42% 337.84% 84.46% 93.98% 102.76% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.2400 0.1700 0.4400 0.3200 0.3400 0.3600 0.3300 -
P/RPS 1.53 2.32 1.08 1.00 1.43 2.78 0.71 66.60%
  QoQ % -34.05% 114.81% 8.00% -30.07% -48.56% 291.55% -
  Horiz. % 215.49% 326.76% 152.11% 140.85% 201.41% 391.55% 100.00%
P/EPS -22.02 141.67 -8.38 -25.00 40.00 58.06 -10.63 62.29%
  QoQ % -115.54% 1,790.57% 66.48% -162.50% -31.11% 646.19% -
  Horiz. % 207.15% -1,332.74% 78.83% 235.18% -376.29% -546.19% 100.00%
EY -4.54 0.71 -11.93 -4.00 2.50 1.72 -9.40 -38.36%
  QoQ % -739.44% 105.95% -198.25% -260.00% 45.35% 118.30% -
  Horiz. % 48.30% -7.55% 126.91% 42.55% -26.60% -18.30% 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 0.77 0.53 1.63 1.07 1.03 1.13 1.03 -17.59%
  QoQ % 45.28% -67.48% 52.34% 3.88% -8.85% 9.71% -
  Horiz. % 74.76% 51.46% 158.25% 103.88% 100.00% 109.71% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 22/12/11 30/09/11 29/06/11 21/03/11 28/12/10 23/09/10 -
Price 0.2100 0.1900 0.1600 0.3500 0.2900 0.3500 0.3700 -
P/RPS 1.34 2.60 0.39 1.10 1.22 2.70 0.80 40.91%
  QoQ % -48.46% 566.67% -64.55% -9.84% -54.81% 237.50% -
  Horiz. % 167.50% 325.00% 48.75% 137.50% 152.50% 337.50% 100.00%
P/EPS -19.27 158.33 -3.05 -27.34 34.12 56.45 -11.92 37.62%
  QoQ % -112.17% 5,291.15% 88.84% -180.13% -39.56% 573.57% -
  Horiz. % 161.66% -1,328.27% 25.59% 229.36% -286.24% -473.57% 100.00%
EY -5.19 0.63 -32.80 -3.66 2.93 1.77 -8.39 -27.34%
  QoQ % -923.81% 101.92% -796.17% -224.91% 65.54% 121.10% -
  Horiz. % 61.86% -7.51% 390.94% 43.62% -34.92% -21.10% 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 0.68 0.59 0.59 1.17 0.88 1.09 1.16 -29.89%
  QoQ % 15.25% 0.00% -49.57% 32.95% -19.27% -6.03% -
  Horiz. % 58.62% 50.86% 50.86% 100.86% 75.86% 93.97% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers