Highlights

[OCR] QoQ TTM Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -66.56%    YoY -     -1,242.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 44,055 42,650 28,389 24,867 21,721 16,844 17,935 81.56%
  QoQ % 3.29% 50.23% 14.16% 14.48% 28.95% -6.08% -
  Horiz. % 245.64% 237.80% 158.29% 138.65% 121.11% 93.92% 100.00%
PBT -1,962 -2,030 -2,778 -3,746 -2,249 -2,162 -1,177 40.37%
  QoQ % 3.35% 26.93% 25.84% -66.56% -4.02% -83.69% -
  Horiz. % 166.69% 172.47% 236.02% 318.27% 191.08% 183.69% 100.00%
Tax -160 -98 0 0 0 0 0 -
  QoQ % -63.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.27% 100.00% - - - - -
NP -2,122 -2,128 -2,778 -3,746 -2,249 -2,162 -1,177 47.87%
  QoQ % 0.28% 23.40% 25.84% -66.56% -4.02% -83.69% -
  Horiz. % 180.29% 180.80% 236.02% 318.27% 191.08% 183.69% 100.00%
NP to SH -2,122 -2,128 -2,778 -3,746 -2,249 -2,162 -1,177 47.87%
  QoQ % 0.28% 23.40% 25.84% -66.56% -4.02% -83.69% -
  Horiz. % 180.29% 180.80% 236.02% 318.27% 191.08% 183.69% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,177 44,778 31,167 28,613 23,970 19,006 19,112 79.58%
  QoQ % 3.12% 43.67% 8.93% 19.37% 26.12% -0.55% -
  Horiz. % 241.61% 234.29% 163.08% 149.71% 125.42% 99.45% 100.00%
Net Worth 43,250 44,681 45,000 42,196 44,533 11,134 12,366 129.54%
  QoQ % -3.20% -0.71% 6.64% -5.25% 299.97% -9.96% -
  Horiz. % 349.74% 361.32% 363.90% 341.22% 360.12% 90.04% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 43,250 44,681 45,000 42,196 44,533 11,134 12,366 129.54%
  QoQ % -3.20% -0.71% 6.64% -5.25% 299.97% -9.96% -
  Horiz. % 349.74% 361.32% 363.90% 341.22% 360.12% 90.04% 100.00%
NOSH 144,166 148,939 150,000 136,116 139,166 41,237 41,220 129.54%
  QoQ % -3.20% -0.71% 10.20% -2.19% 237.48% 0.04% -
  Horiz. % 349.74% 361.32% 363.90% 330.21% 337.61% 100.04% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -4.82 % -4.99 % -9.79 % -15.06 % -10.35 % -12.84 % -6.56 % -18.50%
  QoQ % 3.41% 49.03% 34.99% -45.51% 19.39% -95.73% -
  Horiz. % 73.48% 76.07% 149.24% 229.57% 157.77% 195.73% 100.00%
ROE -4.91 % -4.76 % -6.17 % -8.88 % -5.05 % -19.42 % -9.52 % -35.56%
  QoQ % -3.15% 22.85% 30.52% -75.84% 74.00% -103.99% -
  Horiz. % 51.58% 50.00% 64.81% 93.28% 53.05% 203.99% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 30.56 28.64 18.93 18.27 15.61 40.85 43.51 -20.90%
  QoQ % 6.70% 51.29% 3.61% 17.04% -61.79% -6.11% -
  Horiz. % 70.24% 65.82% 43.51% 41.99% 35.88% 93.89% 100.00%
EPS -1.47 -1.43 -1.85 -2.75 -1.62 -5.24 -2.86 -35.71%
  QoQ % -2.80% 22.70% 32.73% -69.75% 69.08% -83.22% -
  Horiz. % 51.40% 50.00% 64.69% 96.15% 56.64% 183.22% 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 0.3100 0.3200 0.2700 0.3000 -
  QoQ % 0.00% 0.00% -3.23% -3.12% 18.52% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 103.33% 106.67% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 13.32 12.90 8.58 7.52 6.57 5.09 5.42 81.62%
  QoQ % 3.26% 50.35% 14.10% 14.46% 29.08% -6.09% -
  Horiz. % 245.76% 238.01% 158.30% 138.75% 121.22% 93.91% 100.00%
EPS -0.64 -0.64 -0.84 -1.13 -0.68 -0.65 -0.36 46.50%
  QoQ % 0.00% 23.81% 25.66% -66.18% -4.62% -80.56% -
  Horiz. % 177.78% 177.78% 233.33% 313.89% 188.89% 180.56% 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 0.1308 0.1351 0.1361 0.1276 0.1347 0.0337 0.0374 129.53%
  QoQ % -3.18% -0.73% 6.66% -5.27% 299.70% -9.89% -
  Horiz. % 349.73% 361.23% 363.90% 341.18% 360.16% 90.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.3400 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 -
P/RPS 1.11 0.70 1.06 1.31 1.09 1.08 0.74 30.88%
  QoQ % 58.57% -33.96% -19.08% 20.18% 0.93% 45.95% -
  Horiz. % 150.00% 94.59% 143.24% 177.03% 147.30% 145.95% 100.00%
P/EPS -23.10 -14.00 -10.80 -8.72 -10.52 -8.39 -11.21 61.58%
  QoQ % -65.00% -29.63% -23.85% 17.11% -25.39% 25.16% -
  Horiz. % 206.07% 124.89% 96.34% 77.79% 93.84% 74.84% 100.00%
EY -4.33 -7.14 -9.26 -11.47 -9.51 -11.92 -8.92 -38.10%
  QoQ % 39.36% 22.89% 19.27% -20.61% 20.22% -33.63% -
  Horiz. % 48.54% 80.04% 103.81% 128.59% 106.61% 133.63% 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 1.13 0.67 0.67 0.77 0.53 1.63 1.07 3.69%
  QoQ % 68.66% 0.00% -12.99% 45.28% -67.48% 52.34% -
  Horiz. % 105.61% 62.62% 62.62% 71.96% 49.53% 152.34% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 -
Price 0.2800 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 -
P/RPS 0.92 0.80 0.90 1.15 1.22 0.39 0.80 9.72%
  QoQ % 15.00% -11.11% -21.74% -5.74% 212.82% -51.25% -
  Horiz. % 115.00% 100.00% 112.50% 143.75% 152.50% 48.75% 100.00%
P/EPS -19.02 -16.10 -9.18 -7.63 -11.76 -3.05 -12.26 33.83%
  QoQ % -18.14% -75.38% -20.31% 35.12% -285.57% 75.12% -
  Horiz. % 155.14% 131.32% 74.88% 62.23% 95.92% 24.88% 100.00%
EY -5.26 -6.21 -10.89 -13.11 -8.51 -32.77 -8.16 -25.28%
  QoQ % 15.30% 42.98% 16.93% -54.05% 74.03% -301.59% -
  Horiz. % 64.46% 76.10% 133.46% 160.66% 104.29% 401.59% 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 0.93 0.77 0.57 0.68 0.59 0.59 1.17 -14.13%
  QoQ % 20.78% 35.09% -16.18% 15.25% 0.00% -49.57% -
  Horiz. % 79.49% 65.81% 48.72% 58.12% 50.43% 50.43% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers