Highlights

[OCR] QoQ TTM Result on 2013-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -35.96%    YoY -     22.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 45,072 45,083 53,344 52,701 44,055 42,650 28,389 35.98%
  QoQ % -0.02% -15.49% 1.22% 19.63% 3.29% 50.23% -
  Horiz. % 158.77% 158.80% 187.90% 185.64% 155.18% 150.23% 100.00%
PBT -4,611 -3,460 -3,280 -2,704 -1,962 -2,030 -2,778 40.06%
  QoQ % -33.27% -5.49% -21.30% -37.82% 3.35% 26.93% -
  Horiz. % 165.98% 124.55% 118.07% 97.34% 70.63% 73.07% 100.00%
Tax -140 -147 -203 -181 -160 -98 0 -
  QoQ % 4.76% 27.59% -12.15% -13.12% -63.27% 0.00% -
  Horiz. % 142.86% 150.00% 207.14% 184.69% 163.27% 100.00% -
NP -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 -2,778 42.87%
  QoQ % -31.72% -3.56% -20.73% -35.96% 0.28% 23.40% -
  Horiz. % 171.02% 129.84% 125.38% 103.85% 76.39% 76.60% 100.00%
NP to SH -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 -2,778 42.87%
  QoQ % -31.72% -3.56% -20.73% -35.96% 0.28% 23.40% -
  Horiz. % 171.02% 129.84% 125.38% 103.85% 76.39% 76.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,823 48,690 56,827 55,586 46,177 44,778 31,167 36.60%
  QoQ % 2.33% -14.32% 2.23% 20.38% 3.12% 43.67% -
  Horiz. % 159.86% 156.22% 182.33% 178.35% 148.16% 143.67% 100.00%
Net Worth 41,827 41,886 43,329 44,486 43,250 44,681 45,000 -4.74%
  QoQ % -0.14% -3.33% -2.60% 2.86% -3.20% -0.71% -
  Horiz. % 92.95% 93.08% 96.29% 98.86% 96.11% 99.29% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 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
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 41,827 41,886 43,329 44,486 43,250 44,681 45,000 -4.74%
  QoQ % -0.14% -3.33% -2.60% 2.86% -3.20% -0.71% -
  Horiz. % 92.95% 93.08% 96.29% 98.86% 96.11% 99.29% 100.00%
NOSH 149,384 149,594 149,411 148,287 144,166 148,939 150,000 -0.27%
  QoQ % -0.14% 0.12% 0.76% 2.86% -3.20% -0.71% -
  Horiz. % 99.59% 99.73% 99.61% 98.86% 96.11% 99.29% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -10.54 % -8.00 % -6.53 % -5.47 % -4.82 % -4.99 % -9.79 % 5.03%
  QoQ % -31.75% -22.51% -19.38% -13.49% 3.41% 49.03% -
  Horiz. % 107.66% 81.72% 66.70% 55.87% 49.23% 50.97% 100.00%
ROE -11.36 % -8.61 % -8.04 % -6.49 % -4.91 % -4.76 % -6.17 % 50.05%
  QoQ % -31.94% -7.09% -23.88% -32.18% -3.15% 22.85% -
  Horiz. % 184.12% 139.55% 130.31% 105.19% 79.58% 77.15% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 30.17 30.14 35.70 35.54 30.56 28.64 18.93 36.33%
  QoQ % 0.10% -15.57% 0.45% 16.30% 6.70% 51.29% -
  Horiz. % 159.38% 159.22% 188.59% 187.74% 161.44% 151.29% 100.00%
EPS -3.18 -2.41 -2.33 -1.95 -1.47 -1.43 -1.85 43.35%
  QoQ % -31.95% -3.43% -19.49% -32.65% -2.80% 22.70% -
  Horiz. % 171.89% 130.27% 125.95% 105.41% 79.46% 77.30% 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 0.2800 0.2800 0.2900 0.3000 0.3000 0.3000 0.3000 -4.48%
  QoQ % 0.00% -3.45% -3.33% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 93.33% 96.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,230
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 13.65 13.65 16.15 15.96 13.34 12.92 8.60 35.95%
  QoQ % 0.00% -15.48% 1.19% 19.64% 3.25% 50.23% -
  Horiz. % 158.72% 158.72% 187.79% 185.58% 155.12% 150.23% 100.00%
EPS -1.44 -1.09 -1.05 -0.87 -0.64 -0.64 -0.84 43.10%
  QoQ % -32.11% -3.81% -20.69% -35.94% 0.00% 23.81% -
  Horiz. % 171.43% 129.76% 125.00% 103.57% 76.19% 76.19% 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 0.1267 0.1268 0.1312 0.1347 0.1310 0.1353 0.1363 -4.74%
  QoQ % -0.08% -3.35% -2.60% 2.82% -3.18% -0.73% -
  Horiz. % 92.96% 93.03% 96.26% 98.83% 96.11% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.2500 0.2200 0.2000 0.2050 0.3400 0.2000 0.2000 -
P/RPS 0.83 0.73 0.56 0.58 1.11 0.70 1.06 -15.01%
  QoQ % 13.70% 30.36% -3.45% -47.75% 58.57% -33.96% -
  Horiz. % 78.30% 68.87% 52.83% 54.72% 104.72% 66.04% 100.00%
P/EPS -7.86 -9.12 -8.58 -10.54 -23.10 -14.00 -10.80 -19.04%
  QoQ % 13.82% -6.29% 18.60% 54.37% -65.00% -29.63% -
  Horiz. % 72.78% 84.44% 79.44% 97.59% 213.89% 129.63% 100.00%
EY -12.72 -10.96 -11.66 -9.49 -4.33 -7.14 -9.26 23.50%
  QoQ % -16.06% 6.00% -22.87% -119.17% 39.36% 22.89% -
  Horiz. % 137.37% 118.36% 125.92% 102.48% 46.76% 77.11% 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 0.89 0.79 0.69 0.68 1.13 0.67 0.67 20.78%
  QoQ % 12.66% 14.49% 1.47% -39.82% 68.66% 0.00% -
  Horiz. % 132.84% 117.91% 102.99% 101.49% 168.66% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 -
Price 0.2450 0.2100 0.2150 0.1800 0.2800 0.2300 0.1700 -
P/RPS 0.81 0.70 0.60 0.51 0.92 0.80 0.90 -6.77%
  QoQ % 15.71% 16.67% 17.65% -44.57% 15.00% -11.11% -
  Horiz. % 90.00% 77.78% 66.67% 56.67% 102.22% 88.89% 100.00%
P/EPS -7.70 -8.71 -9.22 -9.25 -19.02 -16.10 -9.18 -11.03%
  QoQ % 11.60% 5.53% 0.32% 51.37% -18.14% -75.38% -
  Horiz. % 83.88% 94.88% 100.44% 100.76% 207.19% 175.38% 100.00%
EY -12.98 -11.48 -10.84 -10.81 -5.26 -6.21 -10.89 12.38%
  QoQ % -13.07% -5.90% -0.28% -105.51% 15.30% 42.98% -
  Horiz. % 119.19% 105.42% 99.54% 99.27% 48.30% 57.02% 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 0.88 0.75 0.74 0.60 0.93 0.77 0.57 33.47%
  QoQ % 17.33% 1.35% 23.33% -35.48% 20.78% 35.09% -
  Horiz. % 154.39% 131.58% 129.82% 105.26% 163.16% 135.09% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers