Highlights

[OCR] QoQ Cumulative Quarter Result on 2014-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -102.55%    YoY -     -64.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 30,412 18,516 10,905 37,562 29,618 20,839 11,574 90.76%
  QoQ % 64.25% 69.79% -70.97% 26.82% 42.13% 80.05% -
  Horiz. % 262.76% 159.98% 94.22% 324.54% 255.90% 180.05% 100.00%
PBT -3,005 -1,102 -366 -5,735 -2,838 -2,008 -916 121.26%
  QoQ % -172.69% -201.09% 93.62% -102.08% -41.33% -119.21% -
  Horiz. % 328.06% 120.31% 39.96% 626.09% 309.83% 219.21% 100.00%
Tax -104 -98 -47 -212 -98 -88 -55 53.09%
  QoQ % -6.12% -108.51% 77.83% -116.33% -11.36% -60.00% -
  Horiz. % 189.09% 178.18% 85.45% 385.45% 178.18% 160.00% 100.00%
NP -3,109 -1,200 -413 -5,947 -2,936 -2,096 -971 117.70%
  QoQ % -159.08% -190.56% 93.06% -102.55% -40.08% -115.86% -
  Horiz. % 320.19% 123.58% 42.53% 612.46% 302.37% 215.86% 100.00%
NP to SH -3,109 -1,200 -413 -5,947 -2,936 -2,096 -971 117.70%
  QoQ % -159.08% -190.56% 93.06% -102.55% -40.08% -115.86% -
  Horiz. % 320.19% 123.58% 42.53% 612.46% 302.37% 215.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,521 19,716 11,318 43,509 32,554 22,935 12,545 92.91%
  QoQ % 70.02% 74.20% -73.99% 33.65% 41.94% 82.82% -
  Horiz. % 267.21% 157.16% 90.22% 346.82% 259.50% 182.82% 100.00%
Net Worth 48,403 47,647 39,647 37,858 40,821 41,611 41,827 10.25%
  QoQ % 1.59% 20.18% 4.73% -7.26% -1.90% -0.52% -
  Horiz. % 115.72% 113.91% 94.79% 90.51% 97.59% 99.48% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 48,403 47,647 39,647 37,858 40,821 41,611 41,827 10.25%
  QoQ % 1.59% 20.18% 4.73% -7.26% -1.90% -0.52% -
  Horiz. % 115.72% 113.91% 94.79% 90.51% 97.59% 99.48% 100.00%
NOSH 186,167 176,470 165,200 157,745 157,005 154,117 149,384 15.85%
  QoQ % 5.50% 6.82% 4.73% 0.47% 1.87% 3.17% -
  Horiz. % 124.62% 118.13% 110.59% 105.60% 105.10% 103.17% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -10.22 % -6.48 % -3.79 % -15.83 % -9.91 % -10.06 % -8.39 % 14.10%
  QoQ % -57.72% -70.98% 76.06% -59.74% 1.49% -19.90% -
  Horiz. % 121.81% 77.23% 45.17% 188.68% 118.12% 119.90% 100.00%
ROE -6.42 % -2.52 % -1.04 % -15.71 % -7.19 % -5.04 % -2.32 % 97.47%
  QoQ % -154.76% -142.31% 93.38% -118.50% -42.66% -117.24% -
  Horiz. % 276.72% 108.62% 44.83% 677.16% 309.91% 217.24% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 16.34 10.49 6.60 23.81 18.86 13.52 7.75 64.65%
  QoQ % 55.77% 58.94% -72.28% 26.25% 39.50% 74.45% -
  Horiz. % 210.84% 135.35% 85.16% 307.23% 243.35% 174.45% 100.00%
EPS -1.67 -0.68 -0.25 -3.77 -1.87 -1.36 -0.65 87.91%
  QoQ % -145.59% -172.00% 93.37% -101.60% -37.50% -109.23% -
  Horiz. % 256.92% 104.62% 38.46% 580.00% 287.69% 209.23% 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 0.2400 0.2400 0.2600 0.2700 0.2800 -4.83%
  QoQ % -3.70% 12.50% 0.00% -7.69% -3.70% -3.57% -
  Horiz. % 92.86% 96.43% 85.71% 85.71% 92.86% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 6.66 4.05 2.39 8.22 6.48 4.56 2.53 90.99%
  QoQ % 64.44% 69.46% -70.92% 26.85% 42.11% 80.24% -
  Horiz. % 263.24% 160.08% 94.47% 324.90% 256.13% 180.24% 100.00%
EPS -0.68 -0.26 -0.09 -1.30 -0.64 -0.46 -0.21 119.34%
  QoQ % -161.54% -188.89% 93.08% -103.12% -39.13% -119.05% -
  Horiz. % 323.81% 123.81% 42.86% 619.05% 304.76% 219.05% 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 0.1060 0.1043 0.0868 0.0829 0.0894 0.0911 0.0916 10.25%
  QoQ % 1.63% 20.16% 4.70% -7.27% -1.87% -0.55% -
  Horiz. % 115.72% 113.86% 94.76% 90.50% 97.60% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.5050 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 -
P/RPS 3.09 5.72 9.39 1.07 1.22 1.89 3.23 -2.92%
  QoQ % -45.98% -39.08% 777.57% -12.30% -35.45% -41.49% -
  Horiz. % 95.67% 177.09% 290.71% 33.13% 37.77% 58.51% 100.00%
P/EPS -30.24 -88.24 -248.00 -6.76 -12.30 -18.75 -38.46 -14.85%
  QoQ % 65.73% 64.42% -3,568.64% 45.04% 34.40% 51.25% -
  Horiz. % 78.63% 229.43% 644.83% 17.58% 31.98% 48.75% 100.00%
EY -3.31 -1.13 -0.40 -14.78 -8.13 -5.33 -2.60 17.52%
  QoQ % -192.92% -182.50% 97.29% -81.80% -52.53% -105.00% -
  Horiz. % 127.31% 43.46% 15.38% 568.46% 312.69% 205.00% 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 1.94 2.22 2.58 1.06 0.88 0.94 0.89 68.36%
  QoQ % -12.61% -13.95% 143.40% 20.45% -6.38% 5.62% -
  Horiz. % 217.98% 249.44% 289.89% 119.10% 98.88% 105.62% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 -
Price 0.4800 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 -
P/RPS 2.94 4.62 8.33 2.48 1.43 1.70 3.16 -4.71%
  QoQ % -36.36% -44.54% 235.89% 73.43% -15.88% -46.20% -
  Horiz. % 93.04% 146.20% 263.61% 78.48% 45.25% 53.80% 100.00%
P/EPS -28.74 -71.32 -220.00 -15.65 -14.44 -16.91 -37.69 -16.58%
  QoQ % 59.70% 67.58% -1,305.75% -8.38% 14.61% 55.13% -
  Horiz. % 76.25% 189.23% 583.71% 41.52% 38.31% 44.87% 100.00%
EY -3.48 -1.40 -0.45 -6.39 -6.93 -5.91 -2.65 19.98%
  QoQ % -148.57% -211.11% 92.96% 7.79% -17.26% -123.02% -
  Horiz. % 131.32% 52.83% 16.98% 241.13% 261.51% 223.02% 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 1.85 1.80 2.29 2.46 1.04 0.85 0.88 64.33%
  QoQ % 2.78% -21.40% -6.91% 136.54% 22.35% -3.41% -
  Horiz. % 210.23% 204.55% 260.23% 279.55% 118.18% 96.59% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS