Highlights

[OCR] QoQ Quarter Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     25.33%    YoY -     -65.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 7,611 10,905 7,944 8,779 9,265 11,574 9,651 -14.60%
  QoQ % -30.21% 37.27% -9.51% -5.25% -19.95% 19.93% -
  Horiz. % 78.86% 112.99% 82.31% 90.96% 96.00% 119.93% 100.00%
PBT -736 -366 -2,897 -830 -1,092 -916 -1,065 -21.78%
  QoQ % -101.09% 87.37% -249.04% 23.99% -19.21% 13.99% -
  Horiz. % 69.11% 34.37% 272.02% 77.93% 102.54% 86.01% 100.00%
Tax -51 -47 -114 -10 -33 -55 -42 13.78%
  QoQ % -8.51% 58.77% -1,040.00% 69.70% 40.00% -30.95% -
  Horiz. % 121.43% 111.90% 271.43% 23.81% 78.57% 130.95% 100.00%
NP -787 -413 -3,011 -840 -1,125 -971 -1,107 -20.29%
  QoQ % -90.56% 86.28% -258.45% 25.33% -15.86% 12.29% -
  Horiz. % 71.09% 37.31% 272.00% 75.88% 101.63% 87.71% 100.00%
NP to SH -787 -413 -3,011 -840 -1,125 -971 -1,107 -20.29%
  QoQ % -90.56% 86.28% -258.45% 25.33% -15.86% 12.29% -
  Horiz. % 71.09% 37.31% 272.00% 75.88% 101.63% 87.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,398 11,318 10,955 9,619 10,390 12,545 10,758 -15.18%
  QoQ % -25.80% 3.31% 13.89% -7.42% -17.18% 16.61% -
  Horiz. % 78.06% 105.21% 101.83% 89.41% 96.58% 116.61% 100.00%
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.21%
  QoQ % 30.72% 2.60% -7.99% -3.21% 3.74% -0.14% -
  Horiz. % 123.73% 94.66% 92.26% 100.27% 103.60% 99.86% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.21%
  QoQ % 30.72% 2.60% -7.99% -3.21% 3.74% -0.14% -
  Horiz. % 123.73% 94.66% 92.26% 100.27% 103.60% 99.86% 100.00%
NOSH 191,951 165,200 161,016 161,538 160,714 149,384 149,594 18.03%
  QoQ % 16.19% 2.60% -0.32% 0.51% 7.58% -0.14% -
  Horiz. % 128.31% 110.43% 107.63% 107.98% 107.43% 99.86% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -10.34 % -3.79 % -37.90 % -9.57 % -12.14 % -8.39 % -11.47 % -6.66%
  QoQ % -172.82% 90.00% -296.03% 21.17% -44.70% 26.85% -
  Horiz. % 90.15% 33.04% 330.43% 83.44% 105.84% 73.15% 100.00%
ROE -1.52 % -1.04 % -7.79 % -2.00 % -2.59 % -2.32 % -2.64 % -30.72%
  QoQ % -46.15% 86.65% -289.50% 22.78% -11.64% 12.12% -
  Horiz. % 57.58% 39.39% 295.08% 75.76% 98.11% 87.88% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 3.97 6.60 4.93 5.43 5.76 7.75 6.45 -27.58%
  QoQ % -39.85% 33.87% -9.21% -5.73% -25.68% 20.16% -
  Horiz. % 61.55% 102.33% 76.43% 84.19% 89.30% 120.16% 100.00%
EPS -0.41 -0.25 -1.87 -0.52 -0.70 -0.65 -0.74 -32.47%
  QoQ % -64.00% 86.63% -259.62% 25.71% -7.69% 12.16% -
  Horiz. % 55.41% 33.78% 252.70% 70.27% 94.59% 87.84% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 -2.39%
  QoQ % 12.50% 0.00% -7.69% -3.70% -3.57% 0.00% -
  Horiz. % 96.43% 85.71% 85.71% 92.86% 96.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.36 3.39 2.47 2.73 2.88 3.60 3.00 -14.75%
  QoQ % -30.38% 37.25% -9.52% -5.21% -20.00% 20.00% -
  Horiz. % 78.67% 113.00% 82.33% 91.00% 96.00% 120.00% 100.00%
EPS -0.24 -0.13 -0.94 -0.26 -0.35 -0.30 -0.34 -20.67%
  QoQ % -84.62% 86.17% -261.54% 25.71% -16.67% 11.76% -
  Horiz. % 70.59% 38.24% 276.47% 76.47% 102.94% 88.24% 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 0.1610 0.1232 0.1201 0.1305 0.1348 0.1299 0.1301 15.22%
  QoQ % 30.68% 2.58% -7.97% -3.19% 3.77% -0.15% -
  Horiz. % 123.75% 94.70% 92.31% 100.31% 103.61% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 -
P/RPS 15.13 9.39 5.17 4.23 4.42 3.23 3.41 169.28%
  QoQ % 61.13% 81.62% 22.22% -4.30% 36.84% -5.28% -
  Horiz. % 443.70% 275.37% 151.61% 124.05% 129.62% 94.72% 100.00%
P/EPS -146.34 -248.00 -13.64 -44.23 -36.43 -38.46 -29.73 188.53%
  QoQ % 40.99% -1,718.18% 69.16% -21.41% 5.28% -29.36% -
  Horiz. % 492.23% 834.17% 45.88% 148.77% 122.54% 129.36% 100.00%
EY -0.68 -0.40 -7.33 -2.26 -2.75 -2.60 -3.36 -65.43%
  QoQ % -70.00% 94.54% -224.34% 17.82% -5.77% 22.62% -
  Horiz. % 20.24% 11.90% 218.15% 67.26% 81.85% 77.38% 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 2.22 2.58 1.06 0.88 0.94 0.89 0.79 98.76%
  QoQ % -13.95% 143.40% 20.45% -6.38% 5.62% 12.66% -
  Horiz. % 281.01% 326.58% 134.18% 111.39% 118.99% 112.66% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 -
Price 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 -
P/RPS 12.23 8.33 11.96 4.97 3.99 3.16 3.26 140.86%
  QoQ % 46.82% -30.35% 140.64% 24.56% 26.27% -3.07% -
  Horiz. % 375.15% 255.52% 366.87% 152.45% 122.39% 96.93% 100.00%
P/EPS -118.29 -220.00 -31.55 -51.92 -32.86 -37.69 -28.38 158.32%
  QoQ % 46.23% -597.31% 39.23% -58.00% 12.82% -32.80% -
  Horiz. % 416.81% 775.19% 111.17% 182.95% 115.79% 132.80% 100.00%
EY -0.85 -0.45 -3.17 -1.93 -3.04 -2.65 -3.52 -61.12%
  QoQ % -88.89% 85.80% -64.25% 36.51% -14.72% 24.72% -
  Horiz. % 24.15% 12.78% 90.06% 54.83% 86.36% 75.28% 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 1.80 2.29 2.46 1.04 0.85 0.88 0.75 78.97%
  QoQ % -21.40% -6.91% 136.54% 22.35% -3.41% 17.33% -
  Horiz. % 240.00% 305.33% 328.00% 138.67% 113.33% 117.33% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers