Highlights

[OCR] QoQ Cumulative Quarter Result on 2013-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -44.28%    YoY -     -69.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 29,618 20,839 11,574 45,083 35,432 27,848 11,585 87.29%
  QoQ % 42.13% 80.05% -74.33% 27.24% 27.23% 140.38% -
  Horiz. % 255.66% 179.88% 99.91% 389.15% 305.84% 240.38% 100.00%
PBT -2,838 -2,008 -916 -3,460 -2,395 -1,909 235 -
  QoQ % -41.33% -119.21% 73.53% -44.47% -25.46% -912.34% -
  Horiz. % -1,207.66% -854.47% -389.79% -1,472.34% -1,019.15% -812.34% 100.00%
Tax -98 -88 -55 -147 -105 -83 -62 35.81%
  QoQ % -11.36% -60.00% 62.59% -40.00% -26.51% -33.87% -
  Horiz. % 158.06% 141.94% 88.71% 237.10% 169.35% 133.87% 100.00%
NP -2,936 -2,096 -971 -3,607 -2,500 -1,992 173 -
  QoQ % -40.08% -115.86% 73.08% -44.28% -25.50% -1,251.45% -
  Horiz. % -1,697.11% -1,211.56% -561.27% -2,084.97% -1,445.09% -1,151.45% 100.00%
NP to SH -2,936 -2,096 -971 -3,607 -2,500 -1,992 173 -
  QoQ % -40.08% -115.86% 73.08% -44.28% -25.50% -1,251.45% -
  Horiz. % -1,697.11% -1,211.56% -561.27% -2,084.97% -1,445.09% -1,151.45% 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% 0.00% 100.00%
Total Cost 32,554 22,935 12,545 48,690 37,932 29,840 11,412 101.52%
  QoQ % 41.94% 82.82% -74.23% 28.36% 27.12% 161.48% -
  Horiz. % 285.26% 200.97% 109.93% 426.66% 332.39% 261.48% 100.00%
Net Worth 40,821 41,611 41,827 41,733 43,154 44,597 43,250 -3.79%
  QoQ % -1.90% -0.52% 0.22% -3.29% -3.23% 3.11% -
  Horiz. % 94.38% 96.21% 96.71% 96.49% 99.78% 103.11% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 40,821 41,611 41,827 41,733 43,154 44,597 43,250 -3.79%
  QoQ % -1.90% -0.52% 0.22% -3.29% -3.23% 3.11% -
  Horiz. % 94.38% 96.21% 96.71% 96.49% 99.78% 103.11% 100.00%
NOSH 157,005 154,117 149,384 149,049 148,809 148,656 144,166 5.87%
  QoQ % 1.87% 3.17% 0.22% 0.16% 0.10% 3.11% -
  Horiz. % 108.91% 106.90% 103.62% 103.39% 103.22% 103.11% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -9.91 % -10.06 % -8.39 % -8.00 % -7.06 % -7.15 % 1.49 % -
  QoQ % 1.49% -19.90% -4.88% -13.31% 1.26% -579.87% -
  Horiz. % -665.10% -675.17% -563.09% -536.91% -473.83% -479.87% 100.00%
ROE -7.19 % -5.04 % -2.32 % -8.64 % -5.79 % -4.47 % 0.40 % -
  QoQ % -42.66% -117.24% 73.15% -49.22% -29.53% -1,217.50% -
  Horiz. % -1,797.50% -1,260.00% -580.00% -2,160.00% -1,447.50% -1,117.50% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.86 13.52 7.75 30.25 23.81 18.73 8.04 76.82%
  QoQ % 39.50% 74.45% -74.38% 27.05% 27.12% 132.96% -
  Horiz. % 234.58% 168.16% 96.39% 376.24% 296.14% 232.96% 100.00%
EPS -1.87 -1.36 -0.65 -2.42 -1.68 -1.34 0.12 -
  QoQ % -37.50% -109.23% 73.14% -44.05% -25.37% -1,216.67% -
  Horiz. % -1,558.33% -1,133.33% -541.67% -2,016.67% -1,400.00% -1,116.67% 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 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 -9.12%
  QoQ % -3.70% -3.57% 0.00% -3.45% -3.33% 0.00% -
  Horiz. % 86.67% 90.00% 93.33% 93.33% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 5.03 3.54 1.96 7.65 6.01 4.72 1.97 87.13%
  QoQ % 42.09% 80.61% -74.38% 27.29% 27.33% 139.59% -
  Horiz. % 255.33% 179.70% 99.49% 388.32% 305.08% 239.59% 100.00%
EPS -0.50 -0.36 -0.16 -0.61 -0.42 -0.34 0.03 -
  QoQ % -38.89% -125.00% 73.77% -45.24% -23.53% -1,233.33% -
  Horiz. % -1,666.67% -1,200.00% -533.33% -2,033.33% -1,400.00% -1,133.33% 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 0.0693 0.0706 0.0710 0.0708 0.0732 0.0757 0.0734 -3.77%
  QoQ % -1.84% -0.56% 0.28% -3.28% -3.30% 3.13% -
  Horiz. % 94.41% 96.19% 96.73% 96.46% 99.73% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 -
P/RPS 1.22 1.89 3.23 0.73 0.84 1.09 4.23 -56.45%
  QoQ % -35.45% -41.49% 342.47% -13.10% -22.94% -74.23% -
  Horiz. % 28.84% 44.68% 76.36% 17.26% 19.86% 25.77% 100.00%
P/EPS -12.30 -18.75 -38.46 -9.09 -11.90 -15.30 283.33 -
  QoQ % 34.40% 51.25% -323.10% 23.61% 22.22% -105.40% -
  Horiz. % -4.34% -6.62% -13.57% -3.21% -4.20% -5.40% 100.00%
EY -8.13 -5.33 -2.60 -11.00 -8.40 -6.54 0.35 -
  QoQ % -52.53% -105.00% 76.36% -30.95% -28.44% -1,968.57% -
  Horiz. % -2,322.86% -1,522.86% -742.86% -3,142.86% -2,400.00% -1,868.57% 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 0.88 0.94 0.89 0.79 0.69 0.68 1.13 -15.39%
  QoQ % -6.38% 5.62% 12.66% 14.49% 1.47% -39.82% -
  Horiz. % 77.88% 83.19% 78.76% 69.91% 61.06% 60.18% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 -
Price 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 -
P/RPS 1.43 1.70 3.16 0.69 0.90 0.96 3.48 -44.82%
  QoQ % -15.88% -46.20% 357.97% -23.33% -6.25% -72.41% -
  Horiz. % 41.09% 48.85% 90.80% 19.83% 25.86% 27.59% 100.00%
P/EPS -14.44 -16.91 -37.69 -8.68 -12.80 -13.43 233.33 -
  QoQ % 14.61% 55.13% -334.22% 32.19% 4.69% -105.76% -
  Horiz. % -6.19% -7.25% -16.15% -3.72% -5.49% -5.76% 100.00%
EY -6.93 -5.91 -2.65 -11.52 -7.81 -7.44 0.43 -
  QoQ % -17.26% -123.02% 77.00% -47.50% -4.97% -1,830.23% -
  Horiz. % -1,611.63% -1,374.42% -616.28% -2,679.07% -1,816.28% -1,730.23% 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 1.04 0.85 0.88 0.75 0.74 0.60 0.93 7.76%
  QoQ % 22.35% -3.41% 17.33% 1.35% 23.33% -35.48% -
  Horiz. % 111.83% 91.40% 94.62% 80.65% 79.57% 64.52% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS