Highlights

[OCR] QoQ TTM Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -8.95%    YoY -     -16.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 35,239 36,893 37,562 39,269 38,074 45,072 45,083 -15.11%
  QoQ % -4.48% -1.78% -4.35% 3.14% -15.53% -0.02% -
  Horiz. % 78.16% 81.83% 83.32% 87.10% 84.45% 99.98% 100.00%
PBT -4,829 -5,185 -5,735 -3,903 -3,559 -4,611 -3,460 24.81%
  QoQ % 6.87% 9.59% -46.94% -9.67% 22.82% -33.27% -
  Horiz. % 139.57% 149.86% 165.75% 112.80% 102.86% 133.27% 100.00%
Tax -222 -204 -212 -140 -152 -140 -147 31.53%
  QoQ % -8.82% 3.77% -51.43% 7.89% -8.57% 4.76% -
  Horiz. % 151.02% 138.78% 144.22% 95.24% 103.40% 95.24% 100.00%
NP -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 25.09%
  QoQ % 6.27% 9.38% -47.09% -8.95% 21.89% -31.72% -
  Horiz. % 140.03% 149.40% 164.87% 112.09% 102.88% 131.72% 100.00%
NP to SH -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 25.09%
  QoQ % 6.27% 9.38% -47.09% -8.95% 21.89% -31.72% -
  Horiz. % 140.03% 149.40% 164.87% 112.09% 102.88% 131.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,290 42,282 43,509 43,312 41,785 49,823 48,690 -11.83%
  QoQ % -4.71% -2.82% 0.45% 3.65% -16.13% 2.33% -
  Horiz. % 82.75% 86.84% 89.36% 88.95% 85.82% 102.33% 100.00%
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.21%
  QoQ % 30.72% 2.60% -7.99% -3.21% 3.74% -0.14% -
  Horiz. % 123.73% 94.66% 92.26% 100.27% 103.60% 99.86% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.21%
  QoQ % 30.72% 2.60% -7.99% -3.21% 3.74% -0.14% -
  Horiz. % 123.73% 94.66% 92.26% 100.27% 103.60% 99.86% 100.00%
NOSH 191,951 165,200 161,016 161,538 160,714 149,384 149,594 18.03%
  QoQ % 16.19% 2.60% -0.32% 0.51% 7.58% -0.14% -
  Horiz. % 128.31% 110.43% 107.63% 107.98% 107.43% 99.86% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -14.33 % -14.61 % -15.83 % -10.30 % -9.75 % -10.54 % -8.00 % 47.34%
  QoQ % 1.92% 7.71% -53.69% -5.64% 7.50% -31.75% -
  Horiz. % 179.12% 182.62% 197.88% 128.75% 121.88% 131.75% 100.00%
ROE -9.75 % -13.59 % -15.39 % -9.63 % -8.55 % -11.36 % -8.61 % 8.62%
  QoQ % 28.26% 11.70% -59.81% -12.63% 24.74% -31.94% -
  Horiz. % 113.24% 157.84% 178.75% 111.85% 99.30% 131.94% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 18.36 22.33 23.33 24.31 23.69 30.17 30.14 -28.08%
  QoQ % -17.78% -4.29% -4.03% 2.62% -21.48% 0.10% -
  Horiz. % 60.92% 74.09% 77.41% 80.66% 78.60% 100.10% 100.00%
EPS -2.63 -3.26 -3.69 -2.50 -2.31 -3.18 -2.41 5.98%
  QoQ % 19.33% 11.65% -47.60% -8.23% 27.36% -31.95% -
  Horiz. % 109.13% 135.27% 153.11% 103.73% 95.85% 131.95% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 -2.39%
  QoQ % 12.50% 0.00% -7.69% -3.70% -3.57% 0.00% -
  Horiz. % 96.43% 85.71% 85.71% 92.86% 96.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 337,735
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 10.43 10.92 11.12 11.63 11.27 13.35 13.35 -15.13%
  QoQ % -4.49% -1.80% -4.39% 3.19% -15.58% 0.00% -
  Horiz. % 78.13% 81.80% 83.30% 87.12% 84.42% 100.00% 100.00%
EPS -1.50 -1.60 -1.76 -1.20 -1.10 -1.41 -1.07 25.18%
  QoQ % 6.25% 9.09% -46.67% -9.09% 21.99% -31.78% -
  Horiz. % 140.19% 149.53% 164.49% 112.15% 102.80% 131.78% 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 0.1535 0.1174 0.1144 0.1244 0.1285 0.1238 0.1240 15.25%
  QoQ % 30.75% 2.62% -8.04% -3.19% 3.80% -0.16% -
  Horiz. % 123.79% 94.68% 92.26% 100.32% 103.63% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 -
P/RPS 3.27 2.78 1.09 0.95 1.08 0.83 0.73 171.00%
  QoQ % 17.63% 155.05% 14.74% -12.04% 30.12% 13.70% -
  Horiz. % 447.95% 380.82% 149.32% 130.14% 147.95% 113.70% 100.00%
P/EPS -22.80 -19.01 -6.90 -9.19 -11.04 -7.86 -9.12 83.89%
  QoQ % -19.94% -175.51% 24.92% 16.76% -40.46% 13.82% -
  Horiz. % 250.00% 208.44% 75.66% 100.77% 121.05% 86.18% 100.00%
EY -4.39 -5.26 -14.48 -10.88 -9.06 -12.72 -10.96 -45.57%
  QoQ % 16.54% 63.67% -33.09% -20.09% 28.77% -16.06% -
  Horiz. % 40.05% 47.99% 132.12% 99.27% 82.66% 116.06% 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 2.22 2.58 1.06 0.88 0.94 0.89 0.79 98.76%
  QoQ % -13.95% 143.40% 20.45% -6.38% 5.62% 12.66% -
  Horiz. % 281.01% 326.58% 134.18% 111.39% 118.99% 112.66% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 -
Price 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 -
P/RPS 2.64 2.46 2.53 1.11 0.97 0.81 0.70 141.71%
  QoQ % 7.32% -2.77% 127.93% 14.43% 19.75% 15.71% -
  Horiz. % 377.14% 351.43% 361.43% 158.57% 138.57% 115.71% 100.00%
P/EPS -18.43 -16.86 -15.97 -10.79 -9.96 -7.70 -8.71 64.59%
  QoQ % -9.31% -5.57% -48.01% -8.33% -29.35% 11.60% -
  Horiz. % 211.60% 193.57% 183.35% 123.88% 114.35% 88.40% 100.00%
EY -5.43 -5.93 -6.26 -9.27 -10.04 -12.98 -11.48 -39.21%
  QoQ % 8.43% 5.27% 32.47% 7.67% 22.65% -13.07% -
  Horiz. % 47.30% 51.66% 54.53% 80.75% 87.46% 113.07% 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 1.80 2.29 2.46 1.04 0.85 0.88 0.75 78.97%
  QoQ % -21.40% -6.91% 136.54% 22.35% -3.41% 17.33% -
  Horiz. % 240.00% 305.33% 328.00% 138.67% 113.33% 117.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

270  225  469  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS 0.535+0.03 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.335-0.075 
 VC 0.08+0.01 
 EKOVEST 0.485+0.025 
 GAMUDA-WE 0.16+0.015 
 DGB 0.0250.00 
 SAPNRG 0.11+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers