Highlights

[OCR] QoQ Quarter Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     76.54%    YoY -     -664.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 9,265 11,574 9,651 7,584 16,263 11,585 17,912 -35.49%
  QoQ % -19.95% 19.93% 27.25% -53.37% 40.38% -35.32% -
  Horiz. % 51.73% 64.62% 53.88% 42.34% 90.79% 64.68% 100.00%
PBT -1,092 -916 -1,065 -486 -2,144 235 -885 15.00%
  QoQ % -19.21% 13.99% -119.14% 77.33% -1,012.34% 126.55% -
  Horiz. % 123.39% 103.50% 120.34% 54.92% 242.26% -26.55% 100.00%
Tax -33 -55 -42 -22 -21 -62 -98 -51.50%
  QoQ % 40.00% -30.95% -90.91% -4.76% 66.13% 36.73% -
  Horiz. % 33.67% 56.12% 42.86% 22.45% 21.43% 63.27% 100.00%
NP -1,125 -971 -1,107 -508 -2,165 173 -983 9.39%
  QoQ % -15.86% 12.29% -117.91% 76.54% -1,351.45% 117.60% -
  Horiz. % 114.45% 98.78% 112.61% 51.68% 220.24% -17.60% 100.00%
NP to SH -1,125 -971 -1,107 -508 -2,165 173 -983 9.39%
  QoQ % -15.86% 12.29% -117.91% 76.54% -1,351.45% 117.60% -
  Horiz. % 114.45% 98.78% 112.61% 51.68% 220.24% -17.60% 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% 100.00% -
Total Cost 10,390 12,545 10,758 8,092 18,428 11,412 18,895 -32.81%
  QoQ % -17.18% 16.61% 32.95% -56.09% 61.48% -39.60% -
  Horiz. % 54.99% 66.39% 56.94% 42.83% 97.53% 60.40% 100.00%
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.93%
  QoQ % 3.74% -0.14% -3.33% -2.60% 2.86% -3.20% -
  Horiz. % 97.12% 93.61% 93.74% 96.97% 99.56% 96.80% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.93%
  QoQ % 3.74% -0.14% -3.33% -2.60% 2.86% -3.20% -
  Horiz. % 97.12% 93.61% 93.74% 96.97% 99.56% 96.80% 100.00%
NOSH 160,714 149,384 149,594 149,411 148,287 144,166 148,939 5.19%
  QoQ % 7.58% -0.14% 0.12% 0.76% 2.86% -3.20% -
  Horiz. % 107.91% 100.30% 100.44% 100.32% 99.56% 96.80% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -12.14 % -8.39 % -11.47 % -6.70 % -13.31 % 1.49 % -5.49 % 69.49%
  QoQ % -44.70% 26.85% -71.19% 49.66% -993.29% 127.14% -
  Horiz. % 221.13% 152.82% 208.93% 122.04% 242.44% -27.14% 100.00%
ROE -2.59 % -2.32 % -2.64 % -1.17 % -4.87 % 0.40 % -2.20 % 11.46%
  QoQ % -11.64% 12.12% -125.64% 75.98% -1,317.50% 118.18% -
  Horiz. % 117.73% 105.45% 120.00% 53.18% 221.36% -18.18% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 5.76 7.75 6.45 5.08 10.97 8.04 12.03 -38.72%
  QoQ % -25.68% 20.16% 26.97% -53.69% 36.44% -33.17% -
  Horiz. % 47.88% 64.42% 53.62% 42.23% 91.19% 66.83% 100.00%
EPS -0.70 -0.65 -0.74 -0.34 -1.46 0.12 -0.66 3.99%
  QoQ % -7.69% 12.16% -117.65% 76.71% -1,316.67% 118.18% -
  Horiz. % 106.06% 98.48% 112.12% 51.52% 221.21% -18.18% 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 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 -6.77%
  QoQ % -3.57% 0.00% -3.45% -3.33% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 96.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 366,158
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.53 3.16 2.64 2.07 4.44 3.16 4.89 -35.47%
  QoQ % -19.94% 19.70% 27.54% -53.38% 40.51% -35.38% -
  Horiz. % 51.74% 64.62% 53.99% 42.33% 90.80% 64.62% 100.00%
EPS -0.31 -0.27 -0.30 -0.14 -0.59 0.05 -0.27 9.62%
  QoQ % -14.81% 10.00% -114.29% 76.27% -1,280.00% 118.52% -
  Horiz. % 114.81% 100.00% 111.11% 51.85% 218.52% -18.52% 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 0.1185 0.1142 0.1144 0.1183 0.1215 0.1181 0.1220 -1.92%
  QoQ % 3.77% -0.17% -3.30% -2.63% 2.88% -3.20% -
  Horiz. % 97.13% 93.61% 93.77% 96.97% 99.59% 96.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 -
P/RPS 4.42 3.23 3.41 3.94 1.87 4.23 1.66 91.76%
  QoQ % 36.84% -5.28% -13.45% 110.70% -55.79% 154.82% -
  Horiz. % 266.27% 194.58% 205.42% 237.35% 112.65% 254.82% 100.00%
P/EPS -36.43 -38.46 -29.73 -58.82 -14.04 283.33 -30.30 13.03%
  QoQ % 5.28% -29.36% 49.46% -318.95% -104.96% 1,035.08% -
  Horiz. % 120.23% 126.93% 98.12% 194.13% 46.34% -935.08% 100.00%
EY -2.75 -2.60 -3.36 -1.70 -7.12 0.35 -3.30 -11.42%
  QoQ % -5.77% 22.62% -97.65% 76.12% -2,134.29% 110.61% -
  Horiz. % 83.33% 78.79% 101.82% 51.52% 215.76% -10.61% 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 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.25%
  QoQ % 5.62% 12.66% 14.49% 1.47% -39.82% 68.66% -
  Horiz. % 140.30% 132.84% 117.91% 102.99% 101.49% 168.66% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 -
P/RPS 3.99 3.16 3.26 4.24 1.64 3.48 1.91 63.20%
  QoQ % 26.27% -3.07% -23.11% 158.54% -52.87% 82.20% -
  Horiz. % 208.90% 165.45% 170.68% 221.99% 85.86% 182.20% 100.00%
P/EPS -32.86 -37.69 -28.38 -63.24 -12.33 233.33 -34.85 -3.83%
  QoQ % 12.82% -32.80% 55.12% -412.90% -105.28% 769.53% -
  Horiz. % 94.29% 108.15% 81.43% 181.46% 35.38% -669.53% 100.00%
EY -3.04 -2.65 -3.52 -1.58 -8.11 0.43 -2.87 3.90%
  QoQ % -14.72% 24.72% -122.78% 80.52% -1,986.05% 114.98% -
  Horiz. % 105.92% 92.33% 122.65% 55.05% 282.58% -14.98% 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 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79%
  QoQ % -3.41% 17.33% 1.35% 23.33% -35.48% 20.78% -
  Horiz. % 110.39% 114.29% 97.40% 96.10% 77.92% 120.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers