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 - 589,386
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 7.65 7.65 9.05 8.94 7.47 7.24 4.82 35.95%
  QoQ % 0.00% -15.47% 1.23% 19.68% 3.18% 50.21% -
  Horiz. % 158.71% 158.71% 187.76% 185.48% 154.98% 150.21% 100.00%
EPS -0.81 -0.61 -0.59 -0.49 -0.36 -0.36 -0.47 43.60%
  QoQ % -32.79% -3.39% -20.41% -36.11% 0.00% 23.40% -
  Horiz. % 172.34% 129.79% 125.53% 104.26% 76.60% 76.60% 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 0.0710 0.0711 0.0735 0.0755 0.0734 0.0758 0.0764 -4.76%
  QoQ % -0.14% -3.27% -2.65% 2.86% -3.17% -0.79% -
  Horiz. % 92.93% 93.06% 96.20% 98.82% 96.07% 99.21% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS