Highlights

[OCR] QoQ Quarter Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     106.42%    YoY -     110.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 16,263 11,585 17,912 6,941 7,617 10,180 3,651 169.50%
  QoQ % 40.38% -35.32% 158.06% -8.87% -25.18% 178.83% -
  Horiz. % 445.44% 317.31% 490.61% 190.11% 208.63% 278.83% 100.00%
PBT -2,144 235 -885 90 -1,402 167 -1,633 19.80%
  QoQ % -1,012.34% 126.55% -1,083.33% 106.42% -939.52% 110.23% -
  Horiz. % 131.29% -14.39% 54.19% -5.51% 85.85% -10.23% 100.00%
Tax -21 -62 -98 0 0 0 0 -
  QoQ % 66.13% 36.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.43% 63.27% 100.00% - - - -
NP -2,165 173 -983 90 -1,402 167 -1,633 20.58%
  QoQ % -1,351.45% 117.60% -1,192.22% 106.42% -939.52% 110.23% -
  Horiz. % 132.58% -10.59% 60.20% -5.51% 85.85% -10.23% 100.00%
NP to SH -2,165 173 -983 90 -1,402 167 -1,633 20.58%
  QoQ % -1,351.45% 117.60% -1,192.22% 106.42% -939.52% 110.23% -
  Horiz. % 132.58% -10.59% 60.20% -5.51% 85.85% -10.23% 100.00%
Tax Rate - % 26.38 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 18,428 11,412 18,895 6,851 9,019 10,013 5,284 129.10%
  QoQ % 61.48% -39.60% 175.80% -24.04% -9.93% 89.50% -
  Horiz. % 348.75% 215.97% 357.59% 129.66% 170.69% 189.50% 100.00%
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
  QoQ % 2.86% -3.20% -0.71% 6.64% -5.25% 299.97% -
  Horiz. % 399.55% 388.45% 401.31% 404.16% 378.98% 399.97% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
  QoQ % 2.86% -3.20% -0.71% 6.64% -5.25% 299.97% -
  Horiz. % 399.55% 388.45% 401.31% 404.16% 378.98% 399.97% 100.00%
NOSH 148,287 144,166 148,939 150,000 136,116 139,166 41,237 133.81%
  QoQ % 2.86% -3.20% -0.71% 10.20% -2.19% 237.48% -
  Horiz. % 359.60% 349.60% 361.18% 363.75% 330.08% 337.48% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -13.31 % 1.49 % -5.49 % 1.30 % -18.41 % 1.64 % -44.73 % -55.26%
  QoQ % -993.29% 127.14% -522.31% 107.06% -1,222.56% 103.67% -
  Horiz. % 29.76% -3.33% 12.27% -2.91% 41.16% -3.67% 100.00%
ROE -4.87 % 0.40 % -2.20 % 0.20 % -3.32 % 0.38 % -14.67 % -51.90%
  QoQ % -1,317.50% 118.18% -1,200.00% 106.02% -973.68% 102.59% -
  Horiz. % 33.20% -2.73% 15.00% -1.36% 22.63% -2.59% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 10.97 8.04 12.03 4.63 5.60 7.31 8.85 15.32%
  QoQ % 36.44% -33.17% 159.83% -17.32% -23.39% -17.40% -
  Horiz. % 123.95% 90.85% 135.93% 52.32% 63.28% 82.60% 100.00%
EPS -1.46 0.12 -0.66 0.06 -1.03 0.12 -3.96 -48.43%
  QoQ % -1,316.67% 118.18% -1,200.00% 105.83% -958.33% 103.03% -
  Horiz. % 36.87% -3.03% 16.67% -1.52% 26.01% -3.03% 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 0.3000 0.3100 0.3200 0.2700 7.24%
  QoQ % 0.00% 0.00% 0.00% -3.23% -3.12% 18.52% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 114.81% 118.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 5.05 3.60 5.56 2.16 2.37 3.16 1.13 170.09%
  QoQ % 40.28% -35.25% 157.41% -8.86% -25.00% 179.65% -
  Horiz. % 446.90% 318.58% 492.04% 191.15% 209.73% 279.65% 100.00%
EPS -0.67 0.05 -0.31 0.03 -0.44 0.05 -0.51 19.85%
  QoQ % -1,440.00% 116.13% -1,133.33% 106.82% -980.00% 109.80% -
  Horiz. % 131.37% -9.80% 60.78% -5.88% 86.27% -9.80% 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 0.1382 0.1344 0.1388 0.1398 0.1311 0.1383 0.0346 150.69%
  QoQ % 2.83% -3.17% -0.72% 6.64% -5.21% 299.71% -
  Horiz. % 399.42% 388.44% 401.16% 404.05% 378.90% 399.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 -
P/RPS 1.87 4.23 1.66 4.32 4.29 2.32 4.97 -47.73%
  QoQ % -55.79% 154.82% -61.57% 0.70% 84.91% -53.32% -
  Horiz. % 37.63% 85.11% 33.40% 86.92% 86.32% 46.68% 100.00%
P/EPS -14.04 283.33 -30.30 333.33 -23.30 141.67 -11.11 16.80%
  QoQ % -104.96% 1,035.08% -109.09% 1,530.60% -116.45% 1,375.16% -
  Horiz. % 126.37% -2,550.23% 272.73% -3,000.27% 209.72% -1,275.16% 100.00%
EY -7.12 0.35 -3.30 0.30 -4.29 0.71 -9.00 -14.40%
  QoQ % -2,134.29% 110.61% -1,200.00% 106.99% -704.23% 107.89% -
  Horiz. % 79.11% -3.89% 36.67% -3.33% 47.67% -7.89% 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 0.68 1.13 0.67 0.67 0.77 0.53 1.63 -44.02%
  QoQ % -39.82% 68.66% 0.00% -12.99% 45.28% -67.48% -
  Horiz. % 41.72% 69.33% 41.10% 41.10% 47.24% 32.52% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 -
Price 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 -
P/RPS 1.64 3.48 1.91 3.67 3.75 2.60 1.81 -6.34%
  QoQ % -52.87% 82.20% -47.96% -2.13% 44.23% 43.65% -
  Horiz. % 90.61% 192.27% 105.52% 202.76% 207.18% 143.65% 100.00%
P/EPS -12.33 233.33 -34.85 283.33 -20.39 158.33 -4.04 109.69%
  QoQ % -105.28% 769.53% -112.30% 1,489.55% -112.88% 4,019.06% -
  Horiz. % 305.20% -5,775.50% 862.62% -7,013.12% 504.70% -3,919.06% 100.00%
EY -8.11 0.43 -2.87 0.35 -4.90 0.63 -24.75 -52.31%
  QoQ % -1,986.05% 114.98% -920.00% 107.14% -877.78% 102.55% -
  Horiz. % 32.77% -1.74% 11.60% -1.41% 19.80% -2.55% 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 0.60 0.93 0.77 0.57 0.68 0.59 0.59 1.12%
  QoQ % -35.48% 20.78% 35.09% -16.18% 15.25% 0.00% -
  Horiz. % 101.69% 157.63% 130.51% 96.61% 115.25% 100.00% 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 EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers