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 - 330,721
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.50 12.90 7.48 5.38 3.08 5.09 3.99 -8.33%
  QoQ % -72.87% 72.46% 39.03% 74.68% -39.49% 27.57% -
  Horiz. % 87.72% 323.31% 187.47% 134.84% 77.19% 127.57% 100.00%
EPS 0.05 -0.64 -0.35 -0.37 0.05 -0.65 -0.16 -
  QoQ % 107.81% -82.86% 5.41% -840.00% 107.69% -306.25% -
  Horiz. % -31.25% 400.00% 218.75% 231.25% -31.25% 406.25% 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 0.1308 0.1177 0.1117 0.1062 0.1347 0.0336 0.0375 129.13%
  QoQ % 11.13% 5.37% 5.18% -21.16% 300.89% -10.40% -
  Horiz. % 348.80% 313.87% 297.87% 283.20% 359.20% 89.60% 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.
 


 

252  265  502  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers