Highlights

[OCR] QoQ TTM Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     25.84%    YoY -     -136.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 52,701 44,055 42,650 28,389 24,867 21,721 16,844 113.18%
  QoQ % 19.63% 3.29% 50.23% 14.16% 14.48% 28.95% -
  Horiz. % 312.88% 261.55% 253.21% 168.54% 147.63% 128.95% 100.00%
PBT -2,704 -1,962 -2,030 -2,778 -3,746 -2,249 -2,162 16.00%
  QoQ % -37.82% 3.35% 26.93% 25.84% -66.56% -4.02% -
  Horiz. % 125.07% 90.75% 93.89% 128.49% 173.27% 104.02% 100.00%
Tax -181 -160 -98 0 0 0 0 -
  QoQ % -13.12% -63.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.69% 163.27% 100.00% - - - -
NP -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 -2,162 21.10%
  QoQ % -35.96% 0.28% 23.40% 25.84% -66.56% -4.02% -
  Horiz. % 133.44% 98.15% 98.43% 128.49% 173.27% 104.02% 100.00%
NP to SH -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 -2,162 21.10%
  QoQ % -35.96% 0.28% 23.40% 25.84% -66.56% -4.02% -
  Horiz. % 133.44% 98.15% 98.43% 128.49% 173.27% 104.02% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 55,586 46,177 44,778 31,167 28,613 23,970 19,006 103.85%
  QoQ % 20.38% 3.12% 43.67% 8.93% 19.37% 26.12% -
  Horiz. % 292.47% 242.96% 235.60% 163.99% 150.55% 126.12% 100.00%
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
  QoQ % 2.86% -3.20% -0.71% 6.64% -5.25% 299.97% -
  Horiz. % 399.55% 388.45% 401.31% 404.16% 378.98% 399.97% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
  QoQ % 2.86% -3.20% -0.71% 6.64% -5.25% 299.97% -
  Horiz. % 399.55% 388.45% 401.31% 404.16% 378.98% 399.97% 100.00%
NOSH 148,287 144,166 148,939 150,000 136,116 139,166 41,237 133.81%
  QoQ % 2.86% -3.20% -0.71% 10.20% -2.19% 237.48% -
  Horiz. % 359.60% 349.60% 361.18% 363.75% 330.08% 337.48% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -5.47 % -4.82 % -4.99 % -9.79 % -15.06 % -10.35 % -12.84 % -43.24%
  QoQ % -13.49% 3.41% 49.03% 34.99% -45.51% 19.39% -
  Horiz. % 42.60% 37.54% 38.86% 76.25% 117.29% 80.61% 100.00%
ROE -6.49 % -4.91 % -4.76 % -6.17 % -8.88 % -5.05 % -19.42 % -51.68%
  QoQ % -32.18% -3.15% 22.85% 30.52% -75.84% 74.00% -
  Horiz. % 33.42% 25.28% 24.51% 31.77% 45.73% 26.00% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 35.54 30.56 28.64 18.93 18.27 15.61 40.85 -8.83%
  QoQ % 16.30% 6.70% 51.29% 3.61% 17.04% -61.79% -
  Horiz. % 87.00% 74.81% 70.11% 46.34% 44.72% 38.21% 100.00%
EPS -1.95 -1.47 -1.43 -1.85 -2.75 -1.62 -5.24 -48.11%
  QoQ % -32.65% -2.80% 22.70% 32.73% -69.75% 69.08% -
  Horiz. % 37.21% 28.05% 27.29% 35.31% 52.48% 30.92% 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 0.3000 0.3100 0.3200 0.2700 7.24%
  QoQ % 0.00% 0.00% 0.00% -3.23% -3.12% 18.52% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 114.81% 118.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.95 13.34 12.91 8.59 7.53 6.58 5.10 113.12%
  QoQ % 19.57% 3.33% 50.29% 14.08% 14.44% 29.02% -
  Horiz. % 312.75% 261.57% 253.14% 168.43% 147.65% 129.02% 100.00%
EPS -0.87 -0.64 -0.64 -0.84 -1.13 -0.68 -0.65 21.34%
  QoQ % -35.94% 0.00% 23.81% 25.66% -66.18% -4.62% -
  Horiz. % 133.85% 98.46% 98.46% 129.23% 173.85% 104.62% 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 0.1347 0.1309 0.1353 0.1362 0.1277 0.1348 0.0337 150.80%
  QoQ % 2.90% -3.25% -0.66% 6.66% -5.27% 300.00% -
  Horiz. % 399.70% 388.43% 401.48% 404.15% 378.93% 400.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 -
P/RPS 0.58 1.11 0.70 1.06 1.31 1.09 1.08 -33.81%
  QoQ % -47.75% 58.57% -33.96% -19.08% 20.18% 0.93% -
  Horiz. % 53.70% 102.78% 64.81% 98.15% 121.30% 100.93% 100.00%
P/EPS -10.54 -23.10 -14.00 -10.80 -8.72 -10.52 -8.39 16.35%
  QoQ % 54.37% -65.00% -29.63% -23.85% 17.11% -25.39% -
  Horiz. % 125.63% 275.33% 166.87% 128.72% 103.93% 125.39% 100.00%
EY -9.49 -4.33 -7.14 -9.26 -11.47 -9.51 -11.92 -14.04%
  QoQ % -119.17% 39.36% 22.89% 19.27% -20.61% 20.22% -
  Horiz. % 79.61% 36.33% 59.90% 77.68% 96.22% 79.78% 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 0.68 1.13 0.67 0.67 0.77 0.53 1.63 -44.02%
  QoQ % -39.82% 68.66% 0.00% -12.99% 45.28% -67.48% -
  Horiz. % 41.72% 69.33% 41.10% 41.10% 47.24% 32.52% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 -
Price 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 -
P/RPS 0.51 0.92 0.80 0.90 1.15 1.22 0.39 19.49%
  QoQ % -44.57% 15.00% -11.11% -21.74% -5.74% 212.82% -
  Horiz. % 130.77% 235.90% 205.13% 230.77% 294.87% 312.82% 100.00%
P/EPS -9.25 -19.02 -16.10 -9.18 -7.63 -11.76 -3.05 108.82%
  QoQ % 51.37% -18.14% -75.38% -20.31% 35.12% -285.57% -
  Horiz. % 303.28% 623.61% 527.87% 300.98% 250.16% 385.57% 100.00%
EY -10.81 -5.26 -6.21 -10.89 -13.11 -8.51 -32.77 -52.10%
  QoQ % -105.51% 15.30% 42.98% 16.93% -54.05% 74.03% -
  Horiz. % 32.99% 16.05% 18.95% 33.23% 40.01% 25.97% 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 0.60 0.93 0.77 0.57 0.68 0.59 0.59 1.12%
  QoQ % -35.48% 20.78% 35.09% -16.18% 15.25% 0.00% -
  Horiz. % 101.69% 157.63% 130.51% 96.61% 115.25% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers