Highlights

[OCR] QoQ Cumulative Quarter Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     108.13%    YoY -     3.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 45,083 35,432 27,848 11,585 42,650 24,738 17,797 85.93%
  QoQ % 27.24% 27.23% 140.38% -72.84% 72.41% 39.00% -
  Horiz. % 253.32% 199.09% 156.48% 65.10% 239.65% 139.00% 100.00%
PBT -3,460 -2,395 -1,909 235 -2,030 -1,145 -1,235 98.86%
  QoQ % -44.47% -25.46% -912.34% 111.58% -77.29% 7.29% -
  Horiz. % 280.16% 193.93% 154.57% -19.03% 164.37% 92.71% 100.00%
Tax -147 -105 -83 -62 -98 0 0 -
  QoQ % -40.00% -26.51% -33.87% 36.73% 0.00% 0.00% -
  Horiz. % 150.00% 107.14% 84.69% 63.27% 100.00% - -
NP -3,607 -2,500 -1,992 173 -2,128 -1,145 -1,235 104.46%
  QoQ % -44.28% -25.50% -1,251.45% 108.13% -85.85% 7.29% -
  Horiz. % 292.06% 202.43% 161.30% -14.01% 172.31% 92.71% 100.00%
NP to SH -3,607 -2,500 -1,992 173 -2,128 -1,145 -1,235 104.46%
  QoQ % -44.28% -25.50% -1,251.45% 108.13% -85.85% 7.29% -
  Horiz. % 292.06% 202.43% 161.30% -14.01% 172.31% 92.71% 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% 100.00% - - -
Total Cost 48,690 37,932 29,840 11,412 44,778 25,883 19,032 87.16%
  QoQ % 28.36% 27.12% 161.48% -74.51% 73.00% 36.00% -
  Horiz. % 255.83% 199.31% 156.79% 59.96% 235.28% 136.00% 100.00%
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
  QoQ % -3.29% -3.23% 3.11% 11.11% 5.39% 5.16% -
  Horiz. % 118.82% 122.86% 126.97% 123.14% 110.83% 105.16% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
  QoQ % -3.29% -3.23% 3.11% 11.11% 5.39% 5.16% -
  Horiz. % 118.82% 122.86% 126.97% 123.14% 110.83% 105.16% 100.00%
NOSH 149,049 148,809 148,656 144,166 129,756 123,118 113,302 20.08%
  QoQ % 0.16% 0.10% 3.11% 11.11% 5.39% 8.66% -
  Horiz. % 131.55% 131.34% 131.20% 127.24% 114.52% 108.66% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -8.00 % -7.06 % -7.15 % 1.49 % -4.99 % -4.63 % -6.94 % 9.95%
  QoQ % -13.31% 1.26% -579.87% 129.86% -7.78% 33.29% -
  Horiz. % 115.27% 101.73% 103.03% -21.47% 71.90% 66.71% 100.00%
ROE -8.64 % -5.79 % -4.47 % 0.40 % -5.47 % -3.10 % -3.52 % 82.06%
  QoQ % -49.22% -29.53% -1,217.50% 107.31% -76.45% 11.93% -
  Horiz. % 245.45% 164.49% 126.99% -11.36% 155.40% 88.07% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 30.25 23.81 18.73 8.04 32.87 20.09 15.71 54.84%
  QoQ % 27.05% 27.12% 132.96% -75.54% 63.61% 27.88% -
  Horiz. % 192.55% 151.56% 119.22% 51.18% 209.23% 127.88% 100.00%
EPS -2.42 -1.68 -1.34 0.12 -1.64 -0.93 -1.09 70.27%
  QoQ % -44.05% -25.37% -1,216.67% 107.32% -76.34% 14.68% -
  Horiz. % 222.02% 154.13% 122.94% -11.01% 150.46% 85.32% 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 0.2800 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 -6.57%
  QoQ % -3.45% -3.33% 0.00% 0.00% 0.00% -3.23% -
  Horiz. % 90.32% 93.55% 96.77% 96.77% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 326,825
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 13.79 10.84 8.52 3.54 13.05 7.57 5.45 85.79%
  QoQ % 27.21% 27.23% 140.68% -72.87% 72.39% 38.90% -
  Horiz. % 253.03% 198.90% 156.33% 64.95% 239.45% 138.90% 100.00%
EPS -1.10 -0.76 -0.61 0.05 -0.65 -0.35 -0.38 103.25%
  QoQ % -44.74% -24.59% -1,320.00% 107.69% -85.71% 7.89% -
  Horiz. % 289.47% 200.00% 160.53% -13.16% 171.05% 92.11% 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 0.1277 0.1320 0.1365 0.1323 0.1191 0.1130 0.1075 12.18%
  QoQ % -3.26% -3.30% 3.17% 11.08% 5.40% 5.12% -
  Horiz. % 118.79% 122.79% 126.98% 123.07% 110.79% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2200 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 -
P/RPS 0.73 0.84 1.09 4.23 0.61 1.00 1.53 -38.97%
  QoQ % -13.10% -22.94% -74.23% 593.44% -39.00% -34.64% -
  Horiz. % 47.71% 54.90% 71.24% 276.47% 39.87% 65.36% 100.00%
P/EPS -9.09 -11.90 -15.30 283.33 -12.20 -21.51 -22.02 -44.59%
  QoQ % 23.61% 22.22% -105.40% 2,422.38% 43.28% 2.32% -
  Horiz. % 41.28% 54.04% 69.48% -1,286.69% 55.40% 97.68% 100.00%
EY -11.00 -8.40 -6.54 0.35 -8.20 -4.65 -4.54 80.49%
  QoQ % -30.95% -28.44% -1,968.57% 104.27% -76.34% -2.42% -
  Horiz. % 242.29% 185.02% 144.05% -7.71% 180.62% 102.42% 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 0.79 0.69 0.68 1.13 0.67 0.67 0.77 1.73%
  QoQ % 14.49% 1.47% -39.82% 68.66% 0.00% -12.99% -
  Horiz. % 102.60% 89.61% 88.31% 146.75% 87.01% 87.01% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.2100 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 -
P/RPS 0.69 0.90 0.96 3.48 0.70 0.85 1.34 -35.78%
  QoQ % -23.33% -6.25% -72.41% 397.14% -17.65% -36.57% -
  Horiz. % 51.49% 67.16% 71.64% 259.70% 52.24% 63.43% 100.00%
P/EPS -8.68 -12.80 -13.43 233.33 -14.02 -18.28 -19.27 -41.27%
  QoQ % 32.19% 4.69% -105.76% 1,764.27% 23.30% 5.14% -
  Horiz. % 45.04% 66.42% 69.69% -1,210.85% 72.76% 94.86% 100.00%
EY -11.52 -7.81 -7.44 0.43 -7.13 -5.47 -5.19 70.24%
  QoQ % -47.50% -4.97% -1,830.23% 106.03% -30.35% -5.39% -
  Horiz. % 221.97% 150.48% 143.35% -8.29% 137.38% 105.39% 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 0.75 0.74 0.60 0.93 0.77 0.57 0.68 6.76%
  QoQ % 1.35% 23.33% -35.48% 20.78% 35.09% -16.18% -
  Horiz. % 110.29% 108.82% 88.24% 136.76% 113.24% 83.82% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers