Highlights

[OCR] QoQ Quarter Result on 2013-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -117.91%    YoY -     -12.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 8,779 9,265 11,574 9,651 7,584 16,263 11,585 -16.92%
  QoQ % -5.25% -19.95% 19.93% 27.25% -53.37% 40.38% -
  Horiz. % 75.78% 79.97% 99.91% 83.31% 65.46% 140.38% 100.00%
PBT -830 -1,092 -916 -1,065 -486 -2,144 235 -
  QoQ % 23.99% -19.21% 13.99% -119.14% 77.33% -1,012.34% -
  Horiz. % -353.19% -464.68% -389.79% -453.19% -206.81% -912.34% 100.00%
Tax -10 -33 -55 -42 -22 -21 -62 -70.47%
  QoQ % 69.70% 40.00% -30.95% -90.91% -4.76% 66.13% -
  Horiz. % 16.13% 53.23% 88.71% 67.74% 35.48% 33.87% 100.00%
NP -840 -1,125 -971 -1,107 -508 -2,165 173 -
  QoQ % 25.33% -15.86% 12.29% -117.91% 76.54% -1,351.45% -
  Horiz. % -485.55% -650.29% -561.27% -639.88% -293.64% -1,251.45% 100.00%
NP to SH -840 -1,125 -971 -1,107 -508 -2,165 173 -
  QoQ % 25.33% -15.86% 12.29% -117.91% 76.54% -1,351.45% -
  Horiz. % -485.55% -650.29% -561.27% -639.88% -293.64% -1,251.45% 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% 0.00% 100.00%
Total Cost 9,619 10,390 12,545 10,758 8,092 18,428 11,412 -10.80%
  QoQ % -7.42% -17.18% 16.61% 32.95% -56.09% 61.48% -
  Horiz. % 84.29% 91.04% 109.93% 94.27% 70.91% 161.48% 100.00%
Net Worth 41,999 43,392 41,827 41,886 43,329 44,486 43,250 -1.94%
  QoQ % -3.21% 3.74% -0.14% -3.33% -2.60% 2.86% -
  Horiz. % 97.11% 100.33% 96.71% 96.85% 100.18% 102.86% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 41,999 43,392 41,827 41,886 43,329 44,486 43,250 -1.94%
  QoQ % -3.21% 3.74% -0.14% -3.33% -2.60% 2.86% -
  Horiz. % 97.11% 100.33% 96.71% 96.85% 100.18% 102.86% 100.00%
NOSH 161,538 160,714 149,384 149,594 149,411 148,287 144,166 7.90%
  QoQ % 0.51% 7.58% -0.14% 0.12% 0.76% 2.86% -
  Horiz. % 112.05% 111.48% 103.62% 103.77% 103.64% 102.86% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -9.57 % -12.14 % -8.39 % -11.47 % -6.70 % -13.31 % 1.49 % -
  QoQ % 21.17% -44.70% 26.85% -71.19% 49.66% -993.29% -
  Horiz. % -642.28% -814.77% -563.09% -769.80% -449.66% -893.29% 100.00%
ROE -2.00 % -2.59 % -2.32 % -2.64 % -1.17 % -4.87 % 0.40 % -
  QoQ % 22.78% -11.64% 12.12% -125.64% 75.98% -1,317.50% -
  Horiz. % -500.00% -647.50% -580.00% -660.00% -292.50% -1,217.50% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 5.43 5.76 7.75 6.45 5.08 10.97 8.04 -23.08%
  QoQ % -5.73% -25.68% 20.16% 26.97% -53.69% 36.44% -
  Horiz. % 67.54% 71.64% 96.39% 80.22% 63.18% 136.44% 100.00%
EPS -0.52 -0.70 -0.65 -0.74 -0.34 -1.46 0.12 -
  QoQ % 25.71% -7.69% 12.16% -117.65% 76.71% -1,316.67% -
  Horiz. % -433.33% -583.33% -541.67% -616.67% -283.33% -1,216.67% 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 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 -9.12%
  QoQ % -3.70% -3.57% 0.00% -3.45% -3.33% 0.00% -
  Horiz. % 86.67% 90.00% 93.33% 93.33% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 1.49 1.57 1.96 1.64 1.29 2.76 1.97 -17.03%
  QoQ % -5.10% -19.90% 19.51% 27.13% -53.26% 40.10% -
  Horiz. % 75.63% 79.70% 99.49% 83.25% 65.48% 140.10% 100.00%
EPS -0.14 -0.19 -0.16 -0.19 -0.09 -0.37 0.03 -
  QoQ % 26.32% -18.75% 15.79% -111.11% 75.68% -1,333.33% -
  Horiz. % -466.67% -633.33% -533.33% -633.33% -300.00% -1,233.33% 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 0.0713 0.0736 0.0710 0.0711 0.0735 0.0755 0.0734 -1.92%
  QoQ % -3.13% 3.66% -0.14% -3.27% -2.65% 2.86% -
  Horiz. % 97.14% 100.27% 96.73% 96.87% 100.14% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 -
P/RPS 4.23 4.42 3.23 3.41 3.94 1.87 4.23 -
  QoQ % -4.30% 36.84% -5.28% -13.45% 110.70% -55.79% -
  Horiz. % 100.00% 104.49% 76.36% 80.61% 93.14% 44.21% 100.00%
P/EPS -44.23 -36.43 -38.46 -29.73 -58.82 -14.04 283.33 -
  QoQ % -21.41% 5.28% -29.36% 49.46% -318.95% -104.96% -
  Horiz. % -15.61% -12.86% -13.57% -10.49% -20.76% -4.96% 100.00%
EY -2.26 -2.75 -2.60 -3.36 -1.70 -7.12 0.35 -
  QoQ % 17.82% -5.77% 22.62% -97.65% 76.12% -2,134.29% -
  Horiz. % -645.71% -785.71% -742.86% -960.00% -485.71% -2,034.29% 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 0.88 0.94 0.89 0.79 0.69 0.68 1.13 -15.39%
  QoQ % -6.38% 5.62% 12.66% 14.49% 1.47% -39.82% -
  Horiz. % 77.88% 83.19% 78.76% 69.91% 61.06% 60.18% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 -
Price 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 -
P/RPS 4.97 3.99 3.16 3.26 4.24 1.64 3.48 26.90%
  QoQ % 24.56% 26.27% -3.07% -23.11% 158.54% -52.87% -
  Horiz. % 142.82% 114.66% 90.80% 93.68% 121.84% 47.13% 100.00%
P/EPS -51.92 -32.86 -37.69 -28.38 -63.24 -12.33 233.33 -
  QoQ % -58.00% 12.82% -32.80% 55.12% -412.90% -105.28% -
  Horiz. % -22.25% -14.08% -16.15% -12.16% -27.10% -5.28% 100.00%
EY -1.93 -3.04 -2.65 -3.52 -1.58 -8.11 0.43 -
  QoQ % 36.51% -14.72% 24.72% -122.78% 80.52% -1,986.05% -
  Horiz. % -448.84% -706.98% -616.28% -818.60% -367.44% -1,886.05% 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 1.04 0.85 0.88 0.75 0.74 0.60 0.93 7.76%
  QoQ % 22.35% -3.41% 17.33% 1.35% 23.33% -35.48% -
  Horiz. % 111.83% 91.40% 94.62% 80.65% 79.57% 64.52% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. 云顶双雄满手“烂牌” 林国泰如何吃糊? 星洲日報/投資致富‧企業故事
3. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
6. What happened to Evergrande and its impacts to the steel industry Shiba Capital
7. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
8. VS Industry - Uptrend Begin? Nott Invest
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS