Highlights

[OCR] QoQ Quarter Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -1,192.22%    YoY -     39.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 7,584 16,263 11,585 17,912 6,941 7,617 10,180 -17.83%
  QoQ % -53.37% 40.38% -35.32% 158.06% -8.87% -25.18% -
  Horiz. % 74.50% 159.75% 113.80% 175.95% 68.18% 74.82% 100.00%
PBT -486 -2,144 235 -885 90 -1,402 167 -
  QoQ % 77.33% -1,012.34% 126.55% -1,083.33% 106.42% -939.52% -
  Horiz. % -291.02% -1,283.83% 140.72% -529.94% 53.89% -839.52% 100.00%
Tax -22 -21 -62 -98 0 0 0 -
  QoQ % -4.76% 66.13% 36.73% 0.00% 0.00% 0.00% -
  Horiz. % 22.45% 21.43% 63.27% 100.00% - - -
NP -508 -2,165 173 -983 90 -1,402 167 -
  QoQ % 76.54% -1,351.45% 117.60% -1,192.22% 106.42% -939.52% -
  Horiz. % -304.19% -1,296.41% 103.59% -588.62% 53.89% -839.52% 100.00%
NP to SH -508 -2,165 173 -983 90 -1,402 167 -
  QoQ % 76.54% -1,351.45% 117.60% -1,192.22% 106.42% -939.52% -
  Horiz. % -304.19% -1,296.41% 103.59% -588.62% 53.89% -839.52% 100.00%
Tax Rate - % - % 26.38 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 8,092 18,428 11,412 18,895 6,851 9,019 10,013 -13.25%
  QoQ % -56.09% 61.48% -39.60% 175.80% -24.04% -9.93% -
  Horiz. % 80.81% 184.04% 113.97% 188.70% 68.42% 90.07% 100.00%
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81%
  QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% -
  Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81%
  QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% -
  Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
NOSH 149,411 148,287 144,166 148,939 150,000 136,116 139,166 4.85%
  QoQ % 0.76% 2.86% -3.20% -0.71% 10.20% -2.19% -
  Horiz. % 107.36% 106.55% 103.59% 107.02% 107.78% 97.81% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -6.70 % -13.31 % 1.49 % -5.49 % 1.30 % -18.41 % 1.64 % -
  QoQ % 49.66% -993.29% 127.14% -522.31% 107.06% -1,222.56% -
  Horiz. % -408.54% -811.59% 90.85% -334.76% 79.27% -1,122.56% 100.00%
ROE -1.17 % -4.87 % 0.40 % -2.20 % 0.20 % -3.32 % 0.38 % -
  QoQ % 75.98% -1,317.50% 118.18% -1,200.00% 106.02% -973.68% -
  Horiz. % -307.89% -1,281.58% 105.26% -578.95% 52.63% -873.68% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 5.08 10.97 8.04 12.03 4.63 5.60 7.31 -21.56%
  QoQ % -53.69% 36.44% -33.17% 159.83% -17.32% -23.39% -
  Horiz. % 69.49% 150.07% 109.99% 164.57% 63.34% 76.61% 100.00%
EPS -0.34 -1.46 0.12 -0.66 0.06 -1.03 0.12 -
  QoQ % 76.71% -1,316.67% 118.18% -1,200.00% 105.83% -958.33% -
  Horiz. % -283.33% -1,216.67% 100.00% -550.00% 50.00% -858.33% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 -6.36%
  QoQ % -3.33% 0.00% 0.00% 0.00% -3.23% -3.12% -
  Horiz. % 90.62% 93.75% 93.75% 93.75% 93.75% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.36 5.05 3.60 5.56 2.16 2.37 3.16 -17.70%
  QoQ % -53.27% 40.28% -35.25% 157.41% -8.86% -25.00% -
  Horiz. % 74.68% 159.81% 113.92% 175.95% 68.35% 75.00% 100.00%
EPS -0.16 -0.67 0.05 -0.31 0.03 -0.44 0.05 -
  QoQ % 76.12% -1,440.00% 116.13% -1,133.33% 106.82% -980.00% -
  Horiz. % -320.00% -1,340.00% 100.00% -620.00% 60.00% -880.00% 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 0.1346 0.1382 0.1344 0.1388 0.1398 0.1311 0.1383 -1.79%
  QoQ % -2.60% 2.83% -3.17% -0.72% 6.64% -5.21% -
  Horiz. % 97.32% 99.93% 97.18% 100.36% 101.08% 94.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 -
P/RPS 3.94 1.87 4.23 1.66 4.32 4.29 2.32 42.39%
  QoQ % 110.70% -55.79% 154.82% -61.57% 0.70% 84.91% -
  Horiz. % 169.83% 80.60% 182.33% 71.55% 186.21% 184.91% 100.00%
P/EPS -58.82 -14.04 283.33 -30.30 333.33 -23.30 141.67 -
  QoQ % -318.95% -104.96% 1,035.08% -109.09% 1,530.60% -116.45% -
  Horiz. % -41.52% -9.91% 199.99% -21.39% 235.29% -16.45% 100.00%
EY -1.70 -7.12 0.35 -3.30 0.30 -4.29 0.71 -
  QoQ % 76.12% -2,134.29% 110.61% -1,200.00% 106.99% -704.23% -
  Horiz. % -239.44% -1,002.82% 49.30% -464.79% 42.25% -604.23% 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 0.69 0.68 1.13 0.67 0.67 0.77 0.53 19.25%
  QoQ % 1.47% -39.82% 68.66% 0.00% -12.99% 45.28% -
  Horiz. % 130.19% 128.30% 213.21% 126.42% 126.42% 145.28% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 -
Price 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 -
P/RPS 4.24 1.64 3.48 1.91 3.67 3.75 2.60 38.59%
  QoQ % 158.54% -52.87% 82.20% -47.96% -2.13% 44.23% -
  Horiz. % 163.08% 63.08% 133.85% 73.46% 141.15% 144.23% 100.00%
P/EPS -63.24 -12.33 233.33 -34.85 283.33 -20.39 158.33 -
  QoQ % -412.90% -105.28% 769.53% -112.30% 1,489.55% -112.88% -
  Horiz. % -39.94% -7.79% 147.37% -22.01% 178.95% -12.88% 100.00%
EY -1.58 -8.11 0.43 -2.87 0.35 -4.90 0.63 -
  QoQ % 80.52% -1,986.05% 114.98% -920.00% 107.14% -877.78% -
  Horiz. % -250.79% -1,287.30% 68.25% -455.56% 55.56% -777.78% 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 0.74 0.60 0.93 0.77 0.57 0.68 0.59 16.32%
  QoQ % 23.33% -35.48% 20.78% 35.09% -16.18% 15.25% -
  Horiz. % 125.42% 101.69% 157.63% 130.51% 96.61% 115.25% 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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers