Highlights

[OCR] QoQ Cumulative Quarter Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     -25.50%    YoY -     -118.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 20,839 11,574 45,083 35,432 27,848 11,585 42,650 -37.88%
  QoQ % 80.05% -74.33% 27.24% 27.23% 140.38% -72.84% -
  Horiz. % 48.86% 27.14% 105.70% 83.08% 65.29% 27.16% 100.00%
PBT -2,008 -916 -3,460 -2,395 -1,909 235 -2,030 -0.72%
  QoQ % -119.21% 73.53% -44.47% -25.46% -912.34% 111.58% -
  Horiz. % 98.92% 45.12% 170.44% 117.98% 94.04% -11.58% 100.00%
Tax -88 -55 -147 -105 -83 -62 -98 -6.91%
  QoQ % -60.00% 62.59% -40.00% -26.51% -33.87% 36.73% -
  Horiz. % 89.80% 56.12% 150.00% 107.14% 84.69% 63.27% 100.00%
NP -2,096 -971 -3,607 -2,500 -1,992 173 -2,128 -1.00%
  QoQ % -115.86% 73.08% -44.28% -25.50% -1,251.45% 108.13% -
  Horiz. % 98.50% 45.63% 169.50% 117.48% 93.61% -8.13% 100.00%
NP to SH -2,096 -971 -3,607 -2,500 -1,992 173 -2,128 -1.00%
  QoQ % -115.86% 73.08% -44.28% -25.50% -1,251.45% 108.13% -
  Horiz. % 98.50% 45.63% 169.50% 117.48% 93.61% -8.13% 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% 100.00% -
Total Cost 22,935 12,545 48,690 37,932 29,840 11,412 44,778 -35.91%
  QoQ % 82.82% -74.23% 28.36% 27.12% 161.48% -74.51% -
  Horiz. % 51.22% 28.02% 108.74% 84.71% 66.64% 25.49% 100.00%
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53%
  QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% -
  Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 41,611 41,827 41,733 43,154 44,597 43,250 38,926 4.53%
  QoQ % -0.52% 0.22% -3.29% -3.23% 3.11% 11.11% -
  Horiz. % 106.90% 107.45% 107.21% 110.86% 114.57% 111.11% 100.00%
NOSH 154,117 149,384 149,049 148,809 148,656 144,166 129,756 12.12%
  QoQ % 3.17% 0.22% 0.16% 0.10% 3.11% 11.11% -
  Horiz. % 118.77% 115.13% 114.87% 114.68% 114.57% 111.11% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -10.06 % -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % 59.38%
  QoQ % -19.90% -4.88% -13.31% 1.26% -579.87% 129.86% -
  Horiz. % 201.60% 168.14% 160.32% 141.48% 143.29% -29.86% 100.00%
ROE -5.04 % -2.32 % -8.64 % -5.79 % -4.47 % 0.40 % -5.47 % -5.30%
  QoQ % -117.24% 73.15% -49.22% -29.53% -1,217.50% 107.31% -
  Horiz. % 92.14% 42.41% 157.95% 105.85% 81.72% -7.31% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 13.52 7.75 30.25 23.81 18.73 8.04 32.87 -44.60%
  QoQ % 74.45% -74.38% 27.05% 27.12% 132.96% -75.54% -
  Horiz. % 41.13% 23.58% 92.03% 72.44% 56.98% 24.46% 100.00%
EPS -1.36 -0.65 -2.42 -1.68 -1.34 0.12 -1.64 -11.70%
  QoQ % -109.23% 73.14% -44.05% -25.37% -1,216.67% 107.32% -
  Horiz. % 82.93% 39.63% 147.56% 102.44% 81.71% -7.32% 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 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 -6.77%
  QoQ % -3.57% 0.00% -3.45% -3.33% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 96.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 6.35 3.53 13.75 10.81 8.49 3.53 13.01 -37.93%
  QoQ % 79.89% -74.33% 27.20% 27.33% 140.51% -72.87% -
  Horiz. % 48.81% 27.13% 105.69% 83.09% 65.26% 27.13% 100.00%
EPS -0.64 -0.30 -1.10 -0.76 -0.61 0.05 -0.65 -1.03%
  QoQ % -113.33% 72.73% -44.74% -24.59% -1,320.00% 107.69% -
  Horiz. % 98.46% 46.15% 169.23% 116.92% 93.85% -7.69% 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 0.1269 0.1276 0.1273 0.1316 0.1360 0.1319 0.1187 4.54%
  QoQ % -0.55% 0.24% -3.27% -3.24% 3.11% 11.12% -
  Horiz. % 106.91% 107.50% 107.25% 110.87% 114.57% 111.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 -
P/RPS 1.89 3.23 0.73 0.84 1.09 4.23 0.61 112.09%
  QoQ % -41.49% 342.47% -13.10% -22.94% -74.23% 593.44% -
  Horiz. % 309.84% 529.51% 119.67% 137.70% 178.69% 693.44% 100.00%
P/EPS -18.75 -38.46 -9.09 -11.90 -15.30 283.33 -12.20 33.07%
  QoQ % 51.25% -323.10% 23.61% 22.22% -105.40% 2,422.38% -
  Horiz. % 153.69% 315.25% 74.51% 97.54% 125.41% -2,322.38% 100.00%
EY -5.33 -2.60 -11.00 -8.40 -6.54 0.35 -8.20 -24.90%
  QoQ % -105.00% 76.36% -30.95% -28.44% -1,968.57% 104.27% -
  Horiz. % 65.00% 31.71% 134.15% 102.44% 79.76% -4.27% 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 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.25%
  QoQ % 5.62% 12.66% 14.49% 1.47% -39.82% 68.66% -
  Horiz. % 140.30% 132.84% 117.91% 102.99% 101.49% 168.66% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 -
P/RPS 1.70 3.16 0.69 0.90 0.96 3.48 0.70 80.38%
  QoQ % -46.20% 357.97% -23.33% -6.25% -72.41% 397.14% -
  Horiz. % 242.86% 451.43% 98.57% 128.57% 137.14% 497.14% 100.00%
P/EPS -16.91 -37.69 -8.68 -12.80 -13.43 233.33 -14.02 13.27%
  QoQ % 55.13% -334.22% 32.19% 4.69% -105.76% 1,764.27% -
  Horiz. % 120.61% 268.83% 61.91% 91.30% 95.79% -1,664.27% 100.00%
EY -5.91 -2.65 -11.52 -7.81 -7.44 0.43 -7.13 -11.73%
  QoQ % -123.02% 77.00% -47.50% -4.97% -1,830.23% 106.03% -
  Horiz. % 82.89% 37.17% 161.57% 109.54% 104.35% -6.03% 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 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79%
  QoQ % -3.41% 17.33% 1.35% 23.33% -35.48% 20.78% -
  Horiz. % 110.39% 114.29% 97.40% 96.10% 77.92% 120.78% 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 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers