Highlights

[OCR] QoQ Cumulative Quarter Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -85.85%    YoY -     1.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 35,432 27,848 11,585 42,650 24,738 17,797 10,180 129.84%
  QoQ % 27.23% 140.38% -72.84% 72.41% 39.00% 74.82% -
  Horiz. % 348.05% 273.56% 113.80% 418.96% 243.01% 174.82% 100.00%
PBT -2,395 -1,909 235 -2,030 -1,145 -1,235 167 -
  QoQ % -25.46% -912.34% 111.58% -77.29% 7.29% -839.52% -
  Horiz. % -1,434.13% -1,143.11% 140.72% -1,215.57% -685.63% -739.52% 100.00%
Tax -105 -83 -62 -98 0 0 0 -
  QoQ % -26.51% -33.87% 36.73% 0.00% 0.00% 0.00% -
  Horiz. % 107.14% 84.69% 63.27% 100.00% - - -
NP -2,500 -1,992 173 -2,128 -1,145 -1,235 167 -
  QoQ % -25.50% -1,251.45% 108.13% -85.85% 7.29% -839.52% -
  Horiz. % -1,497.01% -1,192.81% 103.59% -1,274.25% -685.63% -739.52% 100.00%
NP to SH -2,500 -1,992 173 -2,128 -1,145 -1,235 167 -
  QoQ % -25.50% -1,251.45% 108.13% -85.85% 7.29% -839.52% -
  Horiz. % -1,497.01% -1,192.81% 103.59% -1,274.25% -685.63% -739.52% 100.00%
Tax Rate - % - % 26.38 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 37,932 29,840 11,412 44,778 25,883 19,032 10,013 143.21%
  QoQ % 27.12% 161.48% -74.51% 73.00% 36.00% 90.07% -
  Horiz. % 378.83% 298.01% 113.97% 447.20% 258.49% 190.07% 100.00%
Net Worth 43,154 44,597 43,250 38,926 36,935 35,123 44,533 -2.08%
  QoQ % -3.23% 3.11% 11.11% 5.39% 5.16% -21.13% -
  Horiz. % 96.90% 100.14% 97.12% 87.41% 82.94% 78.87% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,154 44,597 43,250 38,926 36,935 35,123 44,533 -2.08%
  QoQ % -3.23% 3.11% 11.11% 5.39% 5.16% -21.13% -
  Horiz. % 96.90% 100.14% 97.12% 87.41% 82.94% 78.87% 100.00%
NOSH 148,809 148,656 144,166 129,756 123,118 113,302 139,166 4.57%
  QoQ % 0.10% 3.11% 11.11% 5.39% 8.66% -18.58% -
  Horiz. % 106.93% 106.82% 103.59% 93.24% 88.47% 81.42% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -7.06 % -7.15 % 1.49 % -4.99 % -4.63 % -6.94 % 1.64 % -
  QoQ % 1.26% -579.87% 129.86% -7.78% 33.29% -523.17% -
  Horiz. % -430.49% -435.98% 90.85% -304.27% -282.32% -423.17% 100.00%
ROE -5.79 % -4.47 % 0.40 % -5.47 % -3.10 % -3.52 % 0.38 % -
  QoQ % -29.53% -1,217.50% 107.31% -76.45% 11.93% -1,026.32% -
  Horiz. % -1,523.68% -1,176.32% 105.26% -1,439.47% -815.79% -926.32% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.81 18.73 8.04 32.87 20.09 15.71 7.31 119.89%
  QoQ % 27.12% 132.96% -75.54% 63.61% 27.88% 114.91% -
  Horiz. % 325.72% 256.22% 109.99% 449.66% 274.83% 214.91% 100.00%
EPS -1.68 -1.34 0.12 -1.64 -0.93 -1.09 0.12 -
  QoQ % -25.37% -1,216.67% 107.32% -76.34% 14.68% -1,008.33% -
  Horiz. % -1,400.00% -1,116.67% 100.00% -1,366.67% -775.00% -908.33% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 -6.36%
  QoQ % -3.33% 0.00% 0.00% 0.00% -3.23% -3.12% -
  Horiz. % 90.62% 93.75% 93.75% 93.75% 93.75% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 325,720
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 10.88 8.55 3.56 13.09 7.59 5.46 3.13 129.64%
  QoQ % 27.25% 140.17% -72.80% 72.46% 39.01% 74.44% -
  Horiz. % 347.60% 273.16% 113.74% 418.21% 242.49% 174.44% 100.00%
EPS -0.77 -0.61 0.05 -0.65 -0.35 -0.38 0.05 -
  QoQ % -26.23% -1,320.00% 107.69% -85.71% 7.89% -860.00% -
  Horiz. % -1,540.00% -1,220.00% 100.00% -1,300.00% -700.00% -760.00% 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 0.1325 0.1369 0.1328 0.1195 0.1134 0.1078 0.1367 -2.06%
  QoQ % -3.21% 3.09% 11.13% 5.38% 5.19% -21.14% -
  Horiz. % 96.93% 100.15% 97.15% 87.42% 82.96% 78.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 -
P/RPS 0.84 1.09 4.23 0.61 1.00 1.53 2.32 -49.23%
  QoQ % -22.94% -74.23% 593.44% -39.00% -34.64% -34.05% -
  Horiz. % 36.21% 46.98% 182.33% 26.29% 43.10% 65.95% 100.00%
P/EPS -11.90 -15.30 283.33 -12.20 -21.51 -22.02 141.67 -
  QoQ % 22.22% -105.40% 2,422.38% 43.28% 2.32% -115.54% -
  Horiz. % -8.40% -10.80% 199.99% -8.61% -15.18% -15.54% 100.00%
EY -8.40 -6.54 0.35 -8.20 -4.65 -4.54 0.71 -
  QoQ % -28.44% -1,968.57% 104.27% -76.34% -2.42% -739.44% -
  Horiz. % -1,183.10% -921.13% 49.30% -1,154.93% -654.93% -639.44% 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 0.69 0.68 1.13 0.67 0.67 0.77 0.53 19.25%
  QoQ % 1.47% -39.82% 68.66% 0.00% -12.99% 45.28% -
  Horiz. % 130.19% 128.30% 213.21% 126.42% 126.42% 145.28% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 -
Price 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 -
P/RPS 0.90 0.96 3.48 0.70 0.85 1.34 2.60 -50.73%
  QoQ % -6.25% -72.41% 397.14% -17.65% -36.57% -48.46% -
  Horiz. % 34.62% 36.92% 133.85% 26.92% 32.69% 51.54% 100.00%
P/EPS -12.80 -13.43 233.33 -14.02 -18.28 -19.27 158.33 -
  QoQ % 4.69% -105.76% 1,764.27% 23.30% 5.14% -112.17% -
  Horiz. % -8.08% -8.48% 147.37% -8.85% -11.55% -12.17% 100.00%
EY -7.81 -7.44 0.43 -7.13 -5.47 -5.19 0.63 -
  QoQ % -4.97% -1,830.23% 106.03% -30.35% -5.39% -923.81% -
  Horiz. % -1,239.68% -1,180.95% 68.25% -1,131.75% -868.25% -823.81% 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 0.74 0.60 0.93 0.77 0.57 0.68 0.59 16.32%
  QoQ % 23.33% -35.48% 20.78% 35.09% -16.18% 15.25% -
  Horiz. % 125.42% 101.69% 157.63% 130.51% 96.61% 115.25% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers