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 - 455,282
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 11.58 9.68 9.37 6.24 5.46 4.77 3.70 113.22%
  QoQ % 19.63% 3.31% 50.16% 14.29% 14.47% 28.92% -
  Horiz. % 312.97% 261.62% 253.24% 168.65% 147.57% 128.92% 100.00%
EPS -0.63 -0.47 -0.47 -0.61 -0.82 -0.49 -0.47 21.46%
  QoQ % -34.04% 0.00% 22.95% 25.61% -67.35% -4.26% -
  Horiz. % 134.04% 100.00% 100.00% 129.79% 174.47% 104.26% 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 0.0977 0.0950 0.0981 0.0988 0.0927 0.0978 0.0245 150.42%
  QoQ % 2.84% -3.16% -0.71% 6.58% -5.21% 299.18% -
  Horiz. % 398.78% 387.76% 400.41% 403.27% 378.37% 399.18% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS