Highlights

[OCR] QoQ Quarter Result on 2013-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     12.29%    YoY -     -661.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 7,944 8,779 9,265 11,574 9,651 7,584 16,263 -38.06%
  QoQ % -9.51% -5.25% -19.95% 19.93% 27.25% -53.37% -
  Horiz. % 48.85% 53.98% 56.97% 71.17% 59.34% 46.63% 100.00%
PBT -2,897 -830 -1,092 -916 -1,065 -486 -2,144 22.29%
  QoQ % -249.04% 23.99% -19.21% 13.99% -119.14% 77.33% -
  Horiz. % 135.12% 38.71% 50.93% 42.72% 49.67% 22.67% 100.00%
Tax -114 -10 -33 -55 -42 -22 -21 209.84%
  QoQ % -1,040.00% 69.70% 40.00% -30.95% -90.91% -4.76% -
  Horiz. % 542.86% 47.62% 157.14% 261.90% 200.00% 104.76% 100.00%
NP -3,011 -840 -1,125 -971 -1,107 -508 -2,165 24.67%
  QoQ % -258.45% 25.33% -15.86% 12.29% -117.91% 76.54% -
  Horiz. % 139.08% 38.80% 51.96% 44.85% 51.13% 23.46% 100.00%
NP to SH -3,011 -840 -1,125 -971 -1,107 -508 -2,165 24.67%
  QoQ % -258.45% 25.33% -15.86% 12.29% -117.91% 76.54% -
  Horiz. % 139.08% 38.80% 51.96% 44.85% 51.13% 23.46% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,955 9,619 10,390 12,545 10,758 8,092 18,428 -29.37%
  QoQ % 13.89% -7.42% -17.18% 16.61% 32.95% -56.09% -
  Horiz. % 59.45% 52.20% 56.38% 68.08% 58.38% 43.91% 100.00%
Net Worth 38,643 41,999 43,392 41,827 41,886 43,329 44,486 -8.98%
  QoQ % -7.99% -3.21% 3.74% -0.14% -3.33% -2.60% -
  Horiz. % 86.87% 94.41% 97.54% 94.02% 94.16% 97.40% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 38,643 41,999 43,392 41,827 41,886 43,329 44,486 -8.98%
  QoQ % -7.99% -3.21% 3.74% -0.14% -3.33% -2.60% -
  Horiz. % 86.87% 94.41% 97.54% 94.02% 94.16% 97.40% 100.00%
NOSH 161,016 161,538 160,714 149,384 149,594 149,411 148,287 5.66%
  QoQ % -0.32% 0.51% 7.58% -0.14% 0.12% 0.76% -
  Horiz. % 108.58% 108.94% 108.38% 100.74% 100.88% 100.76% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -37.90 % -9.57 % -12.14 % -8.39 % -11.47 % -6.70 % -13.31 % 101.28%
  QoQ % -296.03% 21.17% -44.70% 26.85% -71.19% 49.66% -
  Horiz. % 284.75% 71.90% 91.21% 63.04% 86.18% 50.34% 100.00%
ROE -7.79 % -2.00 % -2.59 % -2.32 % -2.64 % -1.17 % -4.87 % 36.89%
  QoQ % -289.50% 22.78% -11.64% 12.12% -125.64% 75.98% -
  Horiz. % 159.96% 41.07% 53.18% 47.64% 54.21% 24.02% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 4.93 5.43 5.76 7.75 6.45 5.08 10.97 -41.41%
  QoQ % -9.21% -5.73% -25.68% 20.16% 26.97% -53.69% -
  Horiz. % 44.94% 49.50% 52.51% 70.65% 58.80% 46.31% 100.00%
EPS -1.87 -0.52 -0.70 -0.65 -0.74 -0.34 -1.46 17.99%
  QoQ % -259.62% 25.71% -7.69% 12.16% -117.65% 76.71% -
  Horiz. % 128.08% 35.62% 47.95% 44.52% 50.68% 23.29% 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 0.2400 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 -13.86%
  QoQ % -7.69% -3.70% -3.57% 0.00% -3.45% -3.33% -
  Horiz. % 80.00% 86.67% 90.00% 93.33% 93.33% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 2.42 2.68 2.83 3.53 2.94 2.31 4.96 -38.11%
  QoQ % -9.70% -5.30% -19.83% 20.07% 27.27% -53.43% -
  Horiz. % 48.79% 54.03% 57.06% 71.17% 59.27% 46.57% 100.00%
EPS -0.92 -0.26 -0.34 -0.30 -0.34 -0.15 -0.66 24.86%
  QoQ % -253.85% 23.53% -13.33% 11.76% -126.67% 77.27% -
  Horiz. % 139.39% 39.39% 51.52% 45.45% 51.52% 22.73% 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 0.1178 0.1281 0.1323 0.1276 0.1277 0.1321 0.1357 -9.02%
  QoQ % -8.04% -3.17% 3.68% -0.08% -3.33% -2.65% -
  Horiz. % 86.81% 94.40% 97.49% 94.03% 94.10% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.2550 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 -
P/RPS 5.17 4.23 4.42 3.23 3.41 3.94 1.87 97.35%
  QoQ % 22.22% -4.30% 36.84% -5.28% -13.45% 110.70% -
  Horiz. % 276.47% 226.20% 236.36% 172.73% 182.35% 210.70% 100.00%
P/EPS -13.64 -44.23 -36.43 -38.46 -29.73 -58.82 -14.04 -1.91%
  QoQ % 69.16% -21.41% 5.28% -29.36% 49.46% -318.95% -
  Horiz. % 97.15% 315.03% 259.47% 273.93% 211.75% 418.95% 100.00%
EY -7.33 -2.26 -2.75 -2.60 -3.36 -1.70 -7.12 1.96%
  QoQ % -224.34% 17.82% -5.77% 22.62% -97.65% 76.12% -
  Horiz. % 102.95% 31.74% 38.62% 36.52% 47.19% 23.88% 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 1.06 0.88 0.94 0.89 0.79 0.69 0.68 34.55%
  QoQ % 20.45% -6.38% 5.62% 12.66% 14.49% 1.47% -
  Horiz. % 155.88% 129.41% 138.24% 130.88% 116.18% 101.47% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 -
Price 0.5900 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 -
P/RPS 11.96 4.97 3.99 3.16 3.26 4.24 1.64 277.43%
  QoQ % 140.64% 24.56% 26.27% -3.07% -23.11% 158.54% -
  Horiz. % 729.27% 303.05% 243.29% 192.68% 198.78% 258.54% 100.00%
P/EPS -31.55 -51.92 -32.86 -37.69 -28.38 -63.24 -12.33 87.40%
  QoQ % 39.23% -58.00% 12.82% -32.80% 55.12% -412.90% -
  Horiz. % 255.88% 421.09% 266.50% 305.68% 230.17% 512.90% 100.00%
EY -3.17 -1.93 -3.04 -2.65 -3.52 -1.58 -8.11 -46.63%
  QoQ % -64.25% 36.51% -14.72% 24.72% -122.78% 80.52% -
  Horiz. % 39.09% 23.80% 37.48% 32.68% 43.40% 19.48% 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 2.46 1.04 0.85 0.88 0.75 0.74 0.60 156.83%
  QoQ % 136.54% 22.35% -3.41% 17.33% 1.35% 23.33% -
  Horiz. % 410.00% 173.33% 141.67% 146.67% 125.00% 123.33% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers