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 - 456,842
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 4.56 2.53 9.87 7.76 6.10 2.54 9.34 -37.92%
  QoQ % 80.24% -74.37% 27.19% 27.21% 140.16% -72.81% -
  Horiz. % 48.82% 27.09% 105.67% 83.08% 65.31% 27.19% 100.00%
EPS -0.46 -0.21 -0.79 -0.55 -0.44 0.04 -0.47 -1.42%
  QoQ % -119.05% 73.42% -43.64% -25.00% -1,200.00% 108.51% -
  Horiz. % 97.87% 44.68% 168.09% 117.02% 93.62% -8.51% 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 0.0911 0.0916 0.0914 0.0945 0.0976 0.0947 0.0852 4.55%
  QoQ % -0.55% 0.22% -3.28% -3.18% 3.06% 11.15% -
  Horiz. % 106.92% 107.51% 107.28% 110.92% 114.55% 111.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS