Highlights

[OCR] QoQ TTM Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     -20.73%    YoY -     -25.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 38,074 45,072 45,083 53,344 52,701 44,055 42,650 -7.27%
  QoQ % -15.53% -0.02% -15.49% 1.22% 19.63% 3.29% -
  Horiz. % 89.27% 105.68% 105.70% 125.07% 123.57% 103.29% 100.00%
PBT -3,559 -4,611 -3,460 -3,280 -2,704 -1,962 -2,030 45.25%
  QoQ % 22.82% -33.27% -5.49% -21.30% -37.82% 3.35% -
  Horiz. % 175.32% 227.14% 170.44% 161.58% 133.20% 96.65% 100.00%
Tax -152 -140 -147 -203 -181 -160 -98 33.88%
  QoQ % -8.57% 4.76% 27.59% -12.15% -13.12% -63.27% -
  Horiz. % 155.10% 142.86% 150.00% 207.14% 184.69% 163.27% 100.00%
NP -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 44.73%
  QoQ % 21.89% -31.72% -3.56% -20.73% -35.96% 0.28% -
  Horiz. % 174.39% 223.26% 169.50% 163.67% 135.57% 99.72% 100.00%
NP to SH -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 44.73%
  QoQ % 21.89% -31.72% -3.56% -20.73% -35.96% 0.28% -
  Horiz. % 174.39% 223.26% 169.50% 163.67% 135.57% 99.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,785 49,823 48,690 56,827 55,586 46,177 44,778 -4.50%
  QoQ % -16.13% 2.33% -14.32% 2.23% 20.38% 3.12% -
  Horiz. % 93.32% 111.27% 108.74% 126.91% 124.14% 103.12% 100.00%
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.93%
  QoQ % 3.74% -0.14% -3.33% -2.60% 2.86% -3.20% -
  Horiz. % 97.12% 93.61% 93.74% 96.97% 99.56% 96.80% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.93%
  QoQ % 3.74% -0.14% -3.33% -2.60% 2.86% -3.20% -
  Horiz. % 97.12% 93.61% 93.74% 96.97% 99.56% 96.80% 100.00%
NOSH 160,714 149,384 149,594 149,411 148,287 144,166 148,939 5.19%
  QoQ % 7.58% -0.14% 0.12% 0.76% 2.86% -3.20% -
  Horiz. % 107.91% 100.30% 100.44% 100.32% 99.56% 96.80% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -9.75 % -10.54 % -8.00 % -6.53 % -5.47 % -4.82 % -4.99 % 56.10%
  QoQ % 7.50% -31.75% -22.51% -19.38% -13.49% 3.41% -
  Horiz. % 195.39% 211.22% 160.32% 130.86% 109.62% 96.59% 100.00%
ROE -8.55 % -11.36 % -8.61 % -8.04 % -6.49 % -4.91 % -4.76 % 47.61%
  QoQ % 24.74% -31.94% -7.09% -23.88% -32.18% -3.15% -
  Horiz. % 179.62% 238.66% 180.88% 168.91% 136.34% 103.15% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 23.69 30.17 30.14 35.70 35.54 30.56 28.64 -11.85%
  QoQ % -21.48% 0.10% -15.57% 0.45% 16.30% 6.70% -
  Horiz. % 82.72% 105.34% 105.24% 124.65% 124.09% 106.70% 100.00%
EPS -2.31 -3.18 -2.41 -2.33 -1.95 -1.47 -1.43 37.55%
  QoQ % 27.36% -31.95% -3.43% -19.49% -32.65% -2.80% -
  Horiz. % 161.54% 222.38% 168.53% 162.94% 136.36% 102.80% 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 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 -6.77%
  QoQ % -3.57% 0.00% -3.45% -3.33% 0.00% 0.00% -
  Horiz. % 90.00% 93.33% 93.33% 96.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.53 13.64 13.65 16.15 15.95 13.34 12.91 -7.24%
  QoQ % -15.47% -0.07% -15.48% 1.25% 19.57% 3.33% -
  Horiz. % 89.31% 105.65% 105.73% 125.10% 123.55% 103.33% 100.00%
EPS -1.12 -1.44 -1.09 -1.05 -0.87 -0.64 -0.64 45.07%
  QoQ % 22.22% -32.11% -3.81% -20.69% -35.94% 0.00% -
  Horiz. % 175.00% 225.00% 170.31% 164.06% 135.94% 100.00% 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 0.1314 0.1266 0.1268 0.1312 0.1347 0.1309 0.1353 -1.93%
  QoQ % 3.79% -0.16% -3.35% -2.60% 2.90% -3.25% -
  Horiz. % 97.12% 93.57% 93.72% 96.97% 99.56% 96.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 -
P/RPS 1.08 0.83 0.73 0.56 0.58 1.11 0.70 33.42%
  QoQ % 30.12% 13.70% 30.36% -3.45% -47.75% 58.57% -
  Horiz. % 154.29% 118.57% 104.29% 80.00% 82.86% 158.57% 100.00%
P/EPS -11.04 -7.86 -9.12 -8.58 -10.54 -23.10 -14.00 -14.61%
  QoQ % -40.46% 13.82% -6.29% 18.60% 54.37% -65.00% -
  Horiz. % 78.86% 56.14% 65.14% 61.29% 75.29% 165.00% 100.00%
EY -9.06 -12.72 -10.96 -11.66 -9.49 -4.33 -7.14 17.16%
  QoQ % 28.77% -16.06% 6.00% -22.87% -119.17% 39.36% -
  Horiz. % 126.89% 178.15% 153.50% 163.31% 132.91% 60.64% 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 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.25%
  QoQ % 5.62% 12.66% 14.49% 1.47% -39.82% 68.66% -
  Horiz. % 140.30% 132.84% 117.91% 102.99% 101.49% 168.66% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 -
P/RPS 0.97 0.81 0.70 0.60 0.51 0.92 0.80 13.67%
  QoQ % 19.75% 15.71% 16.67% 17.65% -44.57% 15.00% -
  Horiz. % 121.25% 101.25% 87.50% 75.00% 63.75% 115.00% 100.00%
P/EPS -9.96 -7.70 -8.71 -9.22 -9.25 -19.02 -16.10 -27.33%
  QoQ % -29.35% 11.60% 5.53% 0.32% 51.37% -18.14% -
  Horiz. % 61.86% 47.83% 54.10% 57.27% 57.45% 118.14% 100.00%
EY -10.04 -12.98 -11.48 -10.84 -10.81 -5.26 -6.21 37.63%
  QoQ % 22.65% -13.07% -5.90% -0.28% -105.51% 15.30% -
  Horiz. % 161.67% 209.02% 184.86% 174.56% 174.07% 84.70% 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 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79%
  QoQ % -3.41% 17.33% 1.35% 23.33% -35.48% 20.78% -
  Horiz. % 110.39% 114.29% 97.40% 96.10% 77.92% 120.78% 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.
 


 

131  129  430  1606 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.5250.00 
 SAPNRG 0.295-0.005 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
 MLAB 0.0650.00 
 HSI-H8F 0.37-0.05 
 PUC 0.0550.00 
 PA 0.07+0.01 
 HSI-C7K 0.345+0.03 
Partners & Brokers