Highlights

[OCR] QoQ Quarter Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -939.52%    YoY -     -1,575.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 11,585 17,912 6,941 7,617 10,180 3,651 3,419 124.76%
  QoQ % -35.32% 158.06% -8.87% -25.18% 178.83% 6.79% -
  Horiz. % 338.84% 523.90% 203.01% 222.78% 297.75% 106.79% 100.00%
PBT 235 -885 90 -1,402 167 -1,633 -878 -
  QoQ % 126.55% -1,083.33% 106.42% -939.52% 110.23% -85.99% -
  Horiz. % -26.77% 100.80% -10.25% 159.68% -19.02% 185.99% 100.00%
Tax -62 -98 0 0 0 0 0 -
  QoQ % 36.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.27% 100.00% - - - - -
NP 173 -983 90 -1,402 167 -1,633 -878 -
  QoQ % 117.60% -1,192.22% 106.42% -939.52% 110.23% -85.99% -
  Horiz. % -19.70% 111.96% -10.25% 159.68% -19.02% 185.99% 100.00%
NP to SH 173 -983 90 -1,402 167 -1,633 -878 -
  QoQ % 117.60% -1,192.22% 106.42% -939.52% 110.23% -85.99% -
  Horiz. % -19.70% 111.96% -10.25% 159.68% -19.02% 185.99% 100.00%
Tax Rate 26.38 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 11,412 18,895 6,851 9,019 10,013 5,284 4,297 91.21%
  QoQ % -39.60% 175.80% -24.04% -9.93% 89.50% 22.97% -
  Horiz. % 265.58% 439.73% 159.44% 209.89% 233.02% 122.97% 100.00%
Net Worth 43,250 44,681 45,000 42,196 44,533 11,134 12,366 129.54%
  QoQ % -3.20% -0.71% 6.64% -5.25% 299.97% -9.96% -
  Horiz. % 349.74% 361.32% 363.90% 341.22% 360.12% 90.04% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 43,250 44,681 45,000 42,196 44,533 11,134 12,366 129.54%
  QoQ % -3.20% -0.71% 6.64% -5.25% 299.97% -9.96% -
  Horiz. % 349.74% 361.32% 363.90% 341.22% 360.12% 90.04% 100.00%
NOSH 144,166 148,939 150,000 136,116 139,166 41,237 41,220 129.54%
  QoQ % -3.20% -0.71% 10.20% -2.19% 237.48% 0.04% -
  Horiz. % 349.74% 361.32% 363.90% 330.21% 337.61% 100.04% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.49 % -5.49 % 1.30 % -18.41 % 1.64 % -44.73 % -25.68 % -
  QoQ % 127.14% -522.31% 107.06% -1,222.56% 103.67% -74.18% -
  Horiz. % -5.80% 21.38% -5.06% 71.69% -6.39% 174.18% 100.00%
ROE 0.40 % -2.20 % 0.20 % -3.32 % 0.38 % -14.67 % -7.10 % -
  QoQ % 118.18% -1,200.00% 106.02% -973.68% 102.59% -106.62% -
  Horiz. % -5.63% 30.99% -2.82% 46.76% -5.35% 206.62% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 8.04 12.03 4.63 5.60 7.31 8.85 8.29 -2.01%
  QoQ % -33.17% 159.83% -17.32% -23.39% -17.40% 6.76% -
  Horiz. % 96.98% 145.11% 55.85% 67.55% 88.18% 106.76% 100.00%
EPS 0.12 -0.66 0.06 -1.03 0.12 -3.96 -2.13 -
  QoQ % 118.18% -1,200.00% 105.83% -958.33% 103.03% -85.92% -
  Horiz. % -5.63% 30.99% -2.82% 48.36% -5.63% 185.92% 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 0.3100 0.3200 0.2700 0.3000 -
  QoQ % 0.00% 0.00% -3.23% -3.12% 18.52% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 103.33% 106.67% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.60 5.56 2.16 2.37 3.16 1.13 1.06 125.11%
  QoQ % -35.25% 157.41% -8.86% -25.00% 179.65% 6.60% -
  Horiz. % 339.62% 524.53% 203.77% 223.58% 298.11% 106.60% 100.00%
EPS 0.05 -0.31 0.03 -0.44 0.05 -0.51 -0.27 -
  QoQ % 116.13% -1,133.33% 106.82% -980.00% 109.80% -88.89% -
  Horiz. % -18.52% 114.81% -11.11% 162.96% -18.52% 188.89% 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 0.1344 0.1388 0.1398 0.1311 0.1383 0.0346 0.0384 129.65%
  QoQ % -3.17% -0.72% 6.64% -5.21% 299.71% -9.90% -
  Horiz. % 350.00% 361.46% 364.06% 341.41% 360.16% 90.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 -
P/RPS 4.23 1.66 4.32 4.29 2.32 4.97 3.86 6.26%
  QoQ % 154.82% -61.57% 0.70% 84.91% -53.32% 28.76% -
  Horiz. % 109.59% 43.01% 111.92% 111.14% 60.10% 128.76% 100.00%
P/EPS 283.33 -30.30 333.33 -23.30 141.67 -11.11 -15.02 -
  QoQ % 1,035.08% -109.09% 1,530.60% -116.45% 1,375.16% 26.03% -
  Horiz. % -1,886.35% 201.73% -2,219.24% 155.13% -943.21% 73.97% 100.00%
EY 0.35 -3.30 0.30 -4.29 0.71 -9.00 -6.66 -
  QoQ % 110.61% -1,200.00% 106.99% -704.23% 107.89% -35.14% -
  Horiz. % -5.26% 49.55% -4.50% 64.41% -10.66% 135.14% 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 1.13 0.67 0.67 0.77 0.53 1.63 1.07 3.69%
  QoQ % 68.66% 0.00% -12.99% 45.28% -67.48% 52.34% -
  Horiz. % 105.61% 62.62% 62.62% 71.96% 49.53% 152.34% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 -
Price 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 -
P/RPS 3.48 1.91 3.67 3.75 2.60 1.81 4.22 -12.01%
  QoQ % 82.20% -47.96% -2.13% 44.23% 43.65% -57.11% -
  Horiz. % 82.46% 45.26% 86.97% 88.86% 61.61% 42.89% 100.00%
P/EPS 233.33 -34.85 283.33 -20.39 158.33 -4.04 -16.43 -
  QoQ % 769.53% -112.30% 1,489.55% -112.88% 4,019.06% 75.41% -
  Horiz. % -1,420.15% 212.11% -1,724.47% 124.10% -963.66% 24.59% 100.00%
EY 0.43 -2.87 0.35 -4.90 0.63 -24.75 -6.09 -
  QoQ % 114.98% -920.00% 107.14% -877.78% 102.55% -306.40% -
  Horiz. % -7.06% 47.13% -5.75% 80.46% -10.34% 406.40% 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 0.93 0.77 0.57 0.68 0.59 0.59 1.17 -14.13%
  QoQ % 20.78% 35.09% -16.18% 15.25% 0.00% -49.57% -
  Horiz. % 79.49% 65.81% 48.72% 58.12% 50.43% 50.43% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. 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
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers