Highlights

[OCR] QoQ Cumulative Quarter Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -839.52%    YoY -     -453.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 11,585 42,650 24,738 17,797 10,180 16,844 13,193 -8.26%
  QoQ % -72.84% 72.41% 39.00% 74.82% -39.56% 27.67% -
  Horiz. % 87.81% 323.28% 187.51% 134.90% 77.16% 127.67% 100.00%
PBT 235 -2,030 -1,145 -1,235 167 -2,162 -529 -
  QoQ % 111.58% -77.29% 7.29% -839.52% 107.72% -308.70% -
  Horiz. % -44.42% 383.74% 216.45% 233.46% -31.57% 408.70% 100.00%
Tax -62 -98 0 0 0 0 0 -
  QoQ % 36.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.27% 100.00% - - - - -
NP 173 -2,128 -1,145 -1,235 167 -2,162 -529 -
  QoQ % 108.13% -85.85% 7.29% -839.52% 107.72% -308.70% -
  Horiz. % -32.70% 402.27% 216.45% 233.46% -31.57% 408.70% 100.00%
NP to SH 173 -2,128 -1,145 -1,235 167 -2,162 -529 -
  QoQ % 108.13% -85.85% 7.29% -839.52% 107.72% -308.70% -
  Horiz. % -32.70% 402.27% 216.45% 233.46% -31.57% 408.70% 100.00%
Tax Rate 26.38 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 11,412 44,778 25,883 19,032 10,013 19,006 13,722 -11.51%
  QoQ % -74.51% 73.00% 36.00% 90.07% -47.32% 38.51% -
  Horiz. % 83.17% 326.32% 188.62% 138.70% 72.97% 138.51% 100.00%
Net Worth 43,250 38,926 36,935 35,123 44,533 11,124 12,398 129.14%
  QoQ % 11.11% 5.39% 5.16% -21.13% 300.34% -10.28% -
  Horiz. % 348.83% 313.97% 297.90% 283.29% 359.19% 89.72% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 43,250 38,926 36,935 35,123 44,533 11,124 12,398 129.14%
  QoQ % 11.11% 5.39% 5.16% -21.13% 300.34% -10.28% -
  Horiz. % 348.83% 313.97% 297.90% 283.29% 359.19% 89.72% 100.00%
NOSH 144,166 129,756 123,118 113,302 139,166 41,200 41,328 129.14%
  QoQ % 11.11% 5.39% 8.66% -18.58% 237.78% -0.31% -
  Horiz. % 348.83% 313.97% 297.90% 274.15% 336.74% 99.69% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.49 % -4.99 % -4.63 % -6.94 % 1.64 % -12.84 % -4.01 % -
  QoQ % 129.86% -7.78% 33.29% -523.17% 112.77% -220.20% -
  Horiz. % -37.16% 124.44% 115.46% 173.07% -40.90% 320.20% 100.00%
ROE 0.40 % -5.47 % -3.10 % -3.52 % 0.38 % -19.44 % -4.27 % -
  QoQ % 107.31% -76.45% 11.93% -1,026.32% 101.95% -355.27% -
  Horiz. % -9.37% 128.10% 72.60% 82.44% -8.90% 455.27% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 8.04 32.87 20.09 15.71 7.31 40.88 31.92 -59.95%
  QoQ % -75.54% 63.61% 27.88% 114.91% -82.12% 28.07% -
  Horiz. % 25.19% 102.98% 62.94% 49.22% 22.90% 128.07% 100.00%
EPS 0.12 -1.64 -0.93 -1.09 0.12 -5.25 -1.28 -
  QoQ % 107.32% -76.34% 14.68% -1,008.33% 102.29% -310.16% -
  Horiz. % -9.38% 128.12% 72.66% 85.16% -9.38% 410.16% 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 0.3000 0.3000 0.3000 0.3100 0.3200 0.2700 0.3000 -
  QoQ % 0.00% 0.00% -3.23% -3.12% 18.52% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 103.33% 106.67% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 358,008
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.24 11.91 6.91 4.97 2.84 4.70 3.69 -8.27%
  QoQ % -72.80% 72.36% 39.03% 75.00% -39.57% 27.37% -
  Horiz. % 87.80% 322.76% 187.26% 134.69% 76.96% 127.37% 100.00%
EPS 0.05 -0.59 -0.32 -0.34 0.05 -0.60 -0.15 -
  QoQ % 108.47% -84.37% 5.88% -780.00% 108.33% -300.00% -
  Horiz. % -33.33% 393.33% 213.33% 226.67% -33.33% 400.00% 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 0.1208 0.1087 0.1032 0.0981 0.1244 0.0311 0.0346 129.27%
  QoQ % 11.13% 5.33% 5.20% -21.14% 300.00% -10.12% -
  Horiz. % 349.13% 314.16% 298.27% 283.53% 359.54% 89.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 -
P/RPS 4.23 0.61 1.00 1.53 2.32 1.08 1.00 160.41%
  QoQ % 593.44% -39.00% -34.64% -34.05% 114.81% 8.00% -
  Horiz. % 423.00% 61.00% 100.00% 153.00% 232.00% 108.00% 100.00%
P/EPS 283.33 -12.20 -21.51 -22.02 141.67 -8.38 -25.00 -
  QoQ % 2,422.38% 43.28% 2.32% -115.54% 1,790.57% 66.48% -
  Horiz. % -1,133.32% 48.80% 86.04% 88.08% -566.68% 33.52% 100.00%
EY 0.35 -8.20 -4.65 -4.54 0.71 -11.93 -4.00 -
  QoQ % 104.27% -76.34% -2.42% -739.44% 105.95% -198.25% -
  Horiz. % -8.75% 205.00% 116.25% 113.50% -17.75% 298.25% 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 1.13 0.67 0.67 0.77 0.53 1.63 1.07 3.69%
  QoQ % 68.66% 0.00% -12.99% 45.28% -67.48% 52.34% -
  Horiz. % 105.61% 62.62% 62.62% 71.96% 49.53% 152.34% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 -
Price 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 -
P/RPS 3.48 0.70 0.85 1.34 2.60 0.39 1.10 114.75%
  QoQ % 397.14% -17.65% -36.57% -48.46% 566.67% -64.55% -
  Horiz. % 316.36% 63.64% 77.27% 121.82% 236.36% 35.45% 100.00%
P/EPS 233.33 -14.02 -18.28 -19.27 158.33 -3.05 -27.34 -
  QoQ % 1,764.27% 23.30% 5.14% -112.17% 5,291.15% 88.84% -
  Horiz. % -853.44% 51.28% 66.86% 70.48% -579.11% 11.16% 100.00%
EY 0.43 -7.13 -5.47 -5.19 0.63 -32.80 -3.66 -
  QoQ % 106.03% -30.35% -5.39% -923.81% 101.92% -796.17% -
  Horiz. % -11.75% 194.81% 149.45% 141.80% -17.21% 896.17% 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 0.93 0.77 0.57 0.68 0.59 0.59 1.17 -14.13%
  QoQ % 20.78% 35.09% -16.18% 15.25% 0.00% -49.57% -
  Horiz. % 79.49% 65.81% 48.72% 58.12% 50.43% 50.43% 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
 
 

129  145  416  1554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.15-0.02 
 RL 0.665+0.255 
 EDUSPEC 0.020.00 
 HUBLINE 0.080.00 
 CAREPLS 1.83+0.07 
 PDZ-WB 0.04-0.005 
 SAPNRG 0.095+0.005 
 COMFORT 3.99+0.15 
 ANZO 0.1550.00 
 SANICHI 0.080.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers