Highlights

[OCR] QoQ Quarter Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     117.60%    YoY -     3.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 9,651 7,584 16,263 11,585 17,912 6,941 7,617 17.11%
  QoQ % 27.25% -53.37% 40.38% -35.32% 158.06% -8.87% -
  Horiz. % 126.70% 99.57% 213.51% 152.09% 235.16% 91.13% 100.00%
PBT -1,065 -486 -2,144 235 -885 90 -1,402 -16.76%
  QoQ % -119.14% 77.33% -1,012.34% 126.55% -1,083.33% 106.42% -
  Horiz. % 75.96% 34.66% 152.92% -16.76% 63.12% -6.42% 100.00%
Tax -42 -22 -21 -62 -98 0 0 -
  QoQ % -90.91% -4.76% 66.13% 36.73% 0.00% 0.00% -
  Horiz. % 42.86% 22.45% 21.43% 63.27% 100.00% - -
NP -1,107 -508 -2,165 173 -983 90 -1,402 -14.58%
  QoQ % -117.91% 76.54% -1,351.45% 117.60% -1,192.22% 106.42% -
  Horiz. % 78.96% 36.23% 154.42% -12.34% 70.11% -6.42% 100.00%
NP to SH -1,107 -508 -2,165 173 -983 90 -1,402 -14.58%
  QoQ % -117.91% 76.54% -1,351.45% 117.60% -1,192.22% 106.42% -
  Horiz. % 78.96% 36.23% 154.42% -12.34% 70.11% -6.42% 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% 100.00% - - -
Total Cost 10,758 8,092 18,428 11,412 18,895 6,851 9,019 12.49%
  QoQ % 32.95% -56.09% 61.48% -39.60% 175.80% -24.04% -
  Horiz. % 119.28% 89.72% 204.32% 126.53% 209.50% 75.96% 100.00%
Net Worth 41,886 43,329 44,486 43,250 44,681 45,000 42,196 -0.49%
  QoQ % -3.33% -2.60% 2.86% -3.20% -0.71% 6.64% -
  Horiz. % 99.27% 102.69% 105.43% 102.50% 105.89% 106.64% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 41,886 43,329 44,486 43,250 44,681 45,000 42,196 -0.49%
  QoQ % -3.33% -2.60% 2.86% -3.20% -0.71% 6.64% -
  Horiz. % 99.27% 102.69% 105.43% 102.50% 105.89% 106.64% 100.00%
NOSH 149,594 149,411 148,287 144,166 148,939 150,000 136,116 6.50%
  QoQ % 0.12% 0.76% 2.86% -3.20% -0.71% 10.20% -
  Horiz. % 109.90% 109.77% 108.94% 105.91% 109.42% 110.20% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -11.47 % -6.70 % -13.31 % 1.49 % -5.49 % 1.30 % -18.41 % -27.07%
  QoQ % -71.19% 49.66% -993.29% 127.14% -522.31% 107.06% -
  Horiz. % 62.30% 36.39% 72.30% -8.09% 29.82% -7.06% 100.00%
ROE -2.64 % -1.17 % -4.87 % 0.40 % -2.20 % 0.20 % -3.32 % -14.18%
  QoQ % -125.64% 75.98% -1,317.50% 118.18% -1,200.00% 106.02% -
  Horiz. % 79.52% 35.24% 146.69% -12.05% 66.27% -6.02% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.45 5.08 10.97 8.04 12.03 4.63 5.60 9.89%
  QoQ % 26.97% -53.69% 36.44% -33.17% 159.83% -17.32% -
  Horiz. % 115.18% 90.71% 195.89% 143.57% 214.82% 82.68% 100.00%
EPS -0.74 -0.34 -1.46 0.12 -0.66 0.06 -1.03 -19.80%
  QoQ % -117.65% 76.71% -1,316.67% 118.18% -1,200.00% 105.83% -
  Horiz. % 71.84% 33.01% 141.75% -11.65% 64.08% -5.83% 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 0.2800 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 -6.57%
  QoQ % -3.45% -3.33% 0.00% 0.00% 0.00% -3.23% -
  Horiz. % 90.32% 93.55% 96.77% 96.77% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.00 2.36 5.05 3.60 5.56 2.16 2.37 17.03%
  QoQ % 27.12% -53.27% 40.28% -35.25% 157.41% -8.86% -
  Horiz. % 126.58% 99.58% 213.08% 151.90% 234.60% 91.14% 100.00%
EPS -0.34 -0.16 -0.67 0.05 -0.31 0.03 -0.44 -15.81%
  QoQ % -112.50% 76.12% -1,440.00% 116.13% -1,133.33% 106.82% -
  Horiz. % 77.27% 36.36% 152.27% -11.36% 70.45% -6.82% 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 0.1301 0.1346 0.1382 0.1344 0.1388 0.1398 0.1311 -0.51%
  QoQ % -3.34% -2.60% 2.83% -3.17% -0.72% 6.64% -
  Horiz. % 99.24% 102.67% 105.42% 102.52% 105.87% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2200 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 -
P/RPS 3.41 3.94 1.87 4.23 1.66 4.32 4.29 -14.20%
  QoQ % -13.45% 110.70% -55.79% 154.82% -61.57% 0.70% -
  Horiz. % 79.49% 91.84% 43.59% 98.60% 38.69% 100.70% 100.00%
P/EPS -29.73 -58.82 -14.04 283.33 -30.30 333.33 -23.30 17.66%
  QoQ % 49.46% -318.95% -104.96% 1,035.08% -109.09% 1,530.60% -
  Horiz. % 127.60% 252.45% 60.26% -1,216.01% 130.04% -1,430.60% 100.00%
EY -3.36 -1.70 -7.12 0.35 -3.30 0.30 -4.29 -15.04%
  QoQ % -97.65% 76.12% -2,134.29% 110.61% -1,200.00% 106.99% -
  Horiz. % 78.32% 39.63% 165.97% -8.16% 76.92% -6.99% 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 0.79 0.69 0.68 1.13 0.67 0.67 0.77 1.73%
  QoQ % 14.49% 1.47% -39.82% 68.66% 0.00% -12.99% -
  Horiz. % 102.60% 89.61% 88.31% 146.75% 87.01% 87.01% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.2100 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 -
P/RPS 3.26 4.24 1.64 3.48 1.91 3.67 3.75 -8.92%
  QoQ % -23.11% 158.54% -52.87% 82.20% -47.96% -2.13% -
  Horiz. % 86.93% 113.07% 43.73% 92.80% 50.93% 97.87% 100.00%
P/EPS -28.38 -63.24 -12.33 233.33 -34.85 283.33 -20.39 24.69%
  QoQ % 55.12% -412.90% -105.28% 769.53% -112.30% 1,489.55% -
  Horiz. % 139.19% 310.15% 60.47% -1,144.34% 170.92% -1,389.55% 100.00%
EY -3.52 -1.58 -8.11 0.43 -2.87 0.35 -4.90 -19.81%
  QoQ % -122.78% 80.52% -1,986.05% 114.98% -920.00% 107.14% -
  Horiz. % 71.84% 32.24% 165.51% -8.78% 58.57% -7.14% 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 0.75 0.74 0.60 0.93 0.77 0.57 0.68 6.76%
  QoQ % 1.35% 23.33% -35.48% 20.78% 35.09% -16.18% -
  Horiz. % 110.29% 108.82% 88.24% 136.76% 113.24% 83.82% 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
 

252  244  527  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

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