Highlights

[OCR] QoQ TTM Result on 2011-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 21-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     -77.71%    YoY -     85.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 21,721 16,844 17,935 19,985 21,160 19,045 19,042 9.15%
  QoQ % 28.95% -6.08% -10.26% -5.55% 11.11% 0.02% -
  Horiz. % 114.07% 88.46% 94.19% 104.95% 111.12% 100.02% 100.00%
PBT -2,249 -2,162 -1,177 -279 -157 -1,536 -2,099 4.70%
  QoQ % -4.02% -83.69% -321.86% -77.71% 89.78% 26.82% -
  Horiz. % 107.15% 103.00% 56.07% 13.29% 7.48% 73.18% 100.00%
Tax 0 0 0 0 0 0 106 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -2,249 -2,162 -1,177 -279 -157 -1,536 -1,993 8.37%
  QoQ % -4.02% -83.69% -321.86% -77.71% 89.78% 22.93% -
  Horiz. % 112.84% 108.48% 59.06% 14.00% 7.88% 77.07% 100.00%
NP to SH -2,249 -2,162 -1,177 -279 -157 -1,536 -1,993 8.37%
  QoQ % -4.02% -83.69% -321.86% -77.71% 89.78% 22.93% -
  Horiz. % 112.84% 108.48% 59.06% 14.00% 7.88% 77.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 23,970 19,006 19,112 20,264 21,317 20,581 21,035 9.07%
  QoQ % 26.12% -0.55% -5.68% -4.94% 3.58% -2.16% -
  Horiz. % 113.95% 90.35% 90.86% 96.33% 101.34% 97.84% 100.00%
Net Worth 44,533 11,134 12,366 13,630 13,109 13,207 13,599 120.04%
  QoQ % 299.97% -9.96% -9.28% 3.97% -0.74% -2.88% -
  Horiz. % 327.45% 81.87% 90.93% 100.22% 96.39% 97.12% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 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
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 44,533 11,134 12,366 13,630 13,109 13,207 13,599 120.04%
  QoQ % 299.97% -9.96% -9.28% 3.97% -0.74% -2.88% -
  Horiz. % 327.45% 81.87% 90.93% 100.22% 96.39% 97.12% 100.00%
NOSH 139,166 41,237 41,220 41,304 40,967 41,273 39,999 129.09%
  QoQ % 237.48% 0.04% -0.20% 0.82% -0.74% 3.18% -
  Horiz. % 347.92% 103.09% 103.05% 103.26% 102.42% 103.18% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -10.35 % -12.84 % -6.56 % -1.40 % -0.74 % -8.07 % -10.47 % -0.76%
  QoQ % 19.39% -95.73% -368.57% -89.19% 90.83% 22.92% -
  Horiz. % 98.85% 122.64% 62.66% 13.37% 7.07% 77.08% 100.00%
ROE -5.05 % -19.42 % -9.52 % -2.05 % -1.20 % -11.63 % -14.65 % -50.74%
  QoQ % 74.00% -103.99% -364.39% -70.83% 89.68% 20.61% -
  Horiz. % 34.47% 132.56% 64.98% 13.99% 8.19% 79.39% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 15.61 40.85 43.51 48.38 51.65 46.14 47.61 -52.35%
  QoQ % -61.79% -6.11% -10.07% -6.33% 11.94% -3.09% -
  Horiz. % 32.79% 85.80% 91.39% 101.62% 108.49% 96.91% 100.00%
EPS -1.62 -5.24 -2.86 -0.68 -0.38 -3.72 -4.98 -52.60%
  QoQ % 69.08% -83.22% -320.59% -78.95% 89.78% 25.30% -
  Horiz. % 32.53% 105.22% 57.43% 13.65% 7.63% 74.70% 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 0.3200 0.2700 0.3000 0.3300 0.3200 0.3200 0.3400 -3.95%
  QoQ % 18.52% -10.00% -9.09% 3.13% 0.00% -5.88% -
  Horiz. % 94.12% 79.41% 88.24% 97.06% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 6.62 5.14 5.47 6.09 6.45 5.81 5.81 9.06%
  QoQ % 28.79% -6.03% -10.18% -5.58% 11.02% 0.00% -
  Horiz. % 113.94% 88.47% 94.15% 104.82% 111.02% 100.00% 100.00%
EPS -0.69 -0.66 -0.36 -0.09 -0.05 -0.47 -0.61 8.54%
  QoQ % -4.55% -83.33% -300.00% -80.00% 89.36% 22.95% -
  Horiz. % 113.11% 108.20% 59.02% 14.75% 8.20% 77.05% 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 0.1358 0.0340 0.0377 0.0416 0.0400 0.0403 0.0415 119.94%
  QoQ % 299.41% -9.81% -9.37% 4.00% -0.74% -2.89% -
  Horiz. % 327.23% 81.93% 90.84% 100.24% 96.39% 97.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.1700 0.4400 0.3200 0.3400 0.3600 0.3300 0.2800 -
P/RPS 1.09 1.08 0.74 0.70 0.70 0.72 0.59 50.39%
  QoQ % 0.93% 45.95% 5.71% 0.00% -2.78% 22.03% -
  Horiz. % 184.75% 183.05% 125.42% 118.64% 118.64% 122.03% 100.00%
P/EPS -10.52 -8.39 -11.21 -50.34 -93.94 -8.87 -5.62 51.71%
  QoQ % -25.39% 25.16% 77.73% 46.41% -959.08% -57.83% -
  Horiz. % 187.19% 149.29% 199.47% 895.73% 1,671.53% 157.83% 100.00%
EY -9.51 -11.92 -8.92 -1.99 -1.06 -11.28 -17.79 -34.06%
  QoQ % 20.22% -33.63% -348.24% -87.74% 90.60% 36.59% -
  Horiz. % 53.46% 67.00% 50.14% 11.19% 5.96% 63.41% 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 0.53 1.63 1.07 1.03 1.13 1.03 0.82 -25.19%
  QoQ % -67.48% 52.34% 3.88% -8.85% 9.71% 25.61% -
  Horiz. % 64.63% 198.78% 130.49% 125.61% 137.80% 125.61% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 30/09/11 29/06/11 21/03/11 28/12/10 23/09/10 23/06/10 -
Price 0.1900 0.1600 0.3500 0.2900 0.3500 0.3700 0.2500 -
P/RPS 1.22 0.39 0.80 0.60 0.68 0.80 0.53 74.07%
  QoQ % 212.82% -51.25% 33.33% -11.76% -15.00% 50.94% -
  Horiz. % 230.19% 73.58% 150.94% 113.21% 128.30% 150.94% 100.00%
P/EPS -11.76 -3.05 -12.26 -42.93 -91.33 -9.94 -5.02 76.11%
  QoQ % -285.57% 75.12% 71.44% 52.99% -818.81% -98.01% -
  Horiz. % 234.26% 60.76% 244.22% 855.18% 1,819.32% 198.01% 100.00%
EY -8.51 -32.77 -8.16 -2.33 -1.09 -10.06 -19.93 -43.21%
  QoQ % 74.03% -301.59% -250.21% -113.76% 89.17% 49.52% -
  Horiz. % 42.70% 164.43% 40.94% 11.69% 5.47% 50.48% 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 0.59 0.59 1.17 0.88 1.09 1.16 0.74 -13.98%
  QoQ % 0.00% -49.57% 32.95% -19.27% -6.03% 56.76% -
  Horiz. % 79.73% 79.73% 158.11% 118.92% 147.30% 156.76% 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.
 


 

205  289  600  1238 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335+0.005 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-H6S 0.195-0.005 
 FGV 0.92+0.025 
 HSI-H8B 0.38-0.005 
 VSOLAR 0.090.00 
 MNC 0.1150.00 
 SCOMIES 0.125+0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers