Highlights

[OCR] QoQ Cumulative Quarter Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -40.08%    YoY -     -17.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 18,516 10,905 37,562 29,618 20,839 11,574 45,083 -44.66%
  QoQ % 69.79% -70.97% 26.82% 42.13% 80.05% -74.33% -
  Horiz. % 41.07% 24.19% 83.32% 65.70% 46.22% 25.67% 100.00%
PBT -1,102 -366 -5,735 -2,838 -2,008 -916 -3,460 -53.27%
  QoQ % -201.09% 93.62% -102.08% -41.33% -119.21% 73.53% -
  Horiz. % 31.85% 10.58% 165.75% 82.02% 58.03% 26.47% 100.00%
Tax -98 -47 -212 -98 -88 -55 -147 -23.63%
  QoQ % -108.51% 77.83% -116.33% -11.36% -60.00% 62.59% -
  Horiz. % 66.67% 31.97% 144.22% 66.67% 59.86% 37.41% 100.00%
NP -1,200 -413 -5,947 -2,936 -2,096 -971 -3,607 -51.89%
  QoQ % -190.56% 93.06% -102.55% -40.08% -115.86% 73.08% -
  Horiz. % 33.27% 11.45% 164.87% 81.40% 58.11% 26.92% 100.00%
NP to SH -1,200 -413 -5,947 -2,936 -2,096 -971 -3,607 -51.89%
  QoQ % -190.56% 93.06% -102.55% -40.08% -115.86% 73.08% -
  Horiz. % 33.27% 11.45% 164.87% 81.40% 58.11% 26.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,716 11,318 43,509 32,554 22,935 12,545 48,690 -45.18%
  QoQ % 74.20% -73.99% 33.65% 41.94% 82.82% -74.23% -
  Horiz. % 40.49% 23.25% 89.36% 66.86% 47.10% 25.77% 100.00%
Net Worth 47,647 39,647 37,858 40,821 41,611 41,827 41,733 9.21%
  QoQ % 20.18% 4.73% -7.26% -1.90% -0.52% 0.22% -
  Horiz. % 114.17% 95.00% 90.71% 97.81% 99.71% 100.22% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 47,647 39,647 37,858 40,821 41,611 41,827 41,733 9.21%
  QoQ % 20.18% 4.73% -7.26% -1.90% -0.52% 0.22% -
  Horiz. % 114.17% 95.00% 90.71% 97.81% 99.71% 100.22% 100.00%
NOSH 176,470 165,200 157,745 157,005 154,117 149,384 149,049 11.88%
  QoQ % 6.82% 4.73% 0.47% 1.87% 3.17% 0.22% -
  Horiz. % 118.40% 110.84% 105.83% 105.34% 103.40% 100.22% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -6.48 % -3.79 % -15.83 % -9.91 % -10.06 % -8.39 % -8.00 % -13.07%
  QoQ % -70.98% 76.06% -59.74% 1.49% -19.90% -4.88% -
  Horiz. % 81.00% 47.38% 197.88% 123.88% 125.75% 104.88% 100.00%
ROE -2.52 % -1.04 % -15.71 % -7.19 % -5.04 % -2.32 % -8.64 % -55.92%
  QoQ % -142.31% 93.38% -118.50% -42.66% -117.24% 73.15% -
  Horiz. % 29.17% 12.04% 181.83% 83.22% 58.33% 26.85% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 10.49 6.60 23.81 18.86 13.52 7.75 30.25 -50.55%
  QoQ % 58.94% -72.28% 26.25% 39.50% 74.45% -74.38% -
  Horiz. % 34.68% 21.82% 78.71% 62.35% 44.69% 25.62% 100.00%
EPS -0.68 -0.25 -3.77 -1.87 -1.36 -0.65 -2.42 -57.00%
  QoQ % -172.00% 93.37% -101.60% -37.50% -109.23% 73.14% -
  Horiz. % 28.10% 10.33% 155.79% 77.27% 56.20% 26.86% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 -2.39%
  QoQ % 12.50% 0.00% -7.69% -3.70% -3.57% 0.00% -
  Horiz. % 96.43% 85.71% 85.71% 92.86% 96.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 5.59 3.29 11.33 8.93 6.29 3.49 13.60 -44.63%
  QoQ % 69.91% -70.96% 26.88% 41.97% 80.23% -74.34% -
  Horiz. % 41.10% 24.19% 83.31% 65.66% 46.25% 25.66% 100.00%
EPS -0.36 -0.12 -1.79 -0.89 -0.63 -0.29 -1.09 -52.12%
  QoQ % -200.00% 93.30% -101.12% -41.27% -117.24% 73.39% -
  Horiz. % 33.03% 11.01% 164.22% 81.65% 57.80% 26.61% 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 0.1437 0.1196 0.1142 0.1231 0.1255 0.1262 0.1259 9.19%
  QoQ % 20.15% 4.73% -7.23% -1.91% -0.55% 0.24% -
  Horiz. % 114.14% 95.00% 90.71% 97.78% 99.68% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 -
P/RPS 5.72 9.39 1.07 1.22 1.89 3.23 0.73 293.03%
  QoQ % -39.08% 777.57% -12.30% -35.45% -41.49% 342.47% -
  Horiz. % 783.56% 1,286.30% 146.58% 167.12% 258.90% 442.47% 100.00%
P/EPS -88.24 -248.00 -6.76 -12.30 -18.75 -38.46 -9.09 353.18%
  QoQ % 64.42% -3,568.64% 45.04% 34.40% 51.25% -323.10% -
  Horiz. % 970.74% 2,728.27% 74.37% 135.31% 206.27% 423.10% 100.00%
EY -1.13 -0.40 -14.78 -8.13 -5.33 -2.60 -11.00 -77.97%
  QoQ % -182.50% 97.29% -81.80% -52.53% -105.00% 76.36% -
  Horiz. % 10.27% 3.64% 134.36% 73.91% 48.45% 23.64% 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 2.22 2.58 1.06 0.88 0.94 0.89 0.79 98.76%
  QoQ % -13.95% 143.40% 20.45% -6.38% 5.62% 12.66% -
  Horiz. % 281.01% 326.58% 134.18% 111.39% 118.99% 112.66% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 -
Price 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 -
P/RPS 4.62 8.33 2.48 1.43 1.70 3.16 0.69 254.02%
  QoQ % -44.54% 235.89% 73.43% -15.88% -46.20% 357.97% -
  Horiz. % 669.57% 1,207.25% 359.42% 207.25% 246.38% 457.97% 100.00%
P/EPS -71.32 -220.00 -15.65 -14.44 -16.91 -37.69 -8.68 305.63%
  QoQ % 67.58% -1,305.75% -8.38% 14.61% 55.13% -334.22% -
  Horiz. % 821.66% 2,534.56% 180.30% 166.36% 194.82% 434.22% 100.00%
EY -1.40 -0.45 -6.39 -6.93 -5.91 -2.65 -11.52 -75.37%
  QoQ % -211.11% 92.96% 7.79% -17.26% -123.02% 77.00% -
  Horiz. % 12.15% 3.91% 55.47% 60.16% 51.30% 23.00% 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 1.80 2.29 2.46 1.04 0.85 0.88 0.75 78.97%
  QoQ % -21.40% -6.91% 136.54% 22.35% -3.41% 17.33% -
  Horiz. % 240.00% 305.33% 328.00% 138.67% 113.33% 117.33% 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.
 


 

337  277  532  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers