Highlights

[OCR] QoQ TTM Result on 2014-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     21.89%    YoY -     -28.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 36,893 37,562 39,269 38,074 45,072 45,083 53,344 -21.74%
  QoQ % -1.78% -4.35% 3.14% -15.53% -0.02% -15.49% -
  Horiz. % 69.16% 70.41% 73.61% 71.37% 84.49% 84.51% 100.00%
PBT -5,185 -5,735 -3,903 -3,559 -4,611 -3,460 -3,280 35.59%
  QoQ % 9.59% -46.94% -9.67% 22.82% -33.27% -5.49% -
  Horiz. % 158.08% 174.85% 118.99% 108.51% 140.58% 105.49% 100.00%
Tax -204 -212 -140 -152 -140 -147 -203 0.33%
  QoQ % 3.77% -51.43% 7.89% -8.57% 4.76% 27.59% -
  Horiz. % 100.49% 104.43% 68.97% 74.88% 68.97% 72.41% 100.00%
NP -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 33.67%
  QoQ % 9.38% -47.09% -8.95% 21.89% -31.72% -3.56% -
  Horiz. % 154.72% 170.74% 116.08% 106.55% 136.41% 103.56% 100.00%
NP to SH -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 33.67%
  QoQ % 9.38% -47.09% -8.95% 21.89% -31.72% -3.56% -
  Horiz. % 154.72% 170.74% 116.08% 106.55% 136.41% 103.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,282 43,509 43,312 41,785 49,823 48,690 56,827 -17.84%
  QoQ % -2.82% 0.45% 3.65% -16.13% 2.33% -14.32% -
  Horiz. % 74.40% 76.56% 76.22% 73.53% 87.67% 85.68% 100.00%
Net Worth 39,647 38,643 41,999 43,392 41,827 41,886 43,329 -5.73%
  QoQ % 2.60% -7.99% -3.21% 3.74% -0.14% -3.33% -
  Horiz. % 91.50% 89.19% 96.93% 100.15% 96.53% 96.67% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 39,647 38,643 41,999 43,392 41,827 41,886 43,329 -5.73%
  QoQ % 2.60% -7.99% -3.21% 3.74% -0.14% -3.33% -
  Horiz. % 91.50% 89.19% 96.93% 100.15% 96.53% 96.67% 100.00%
NOSH 165,200 161,016 161,538 160,714 149,384 149,594 149,411 6.91%
  QoQ % 2.60% -0.32% 0.51% 7.58% -0.14% 0.12% -
  Horiz. % 110.57% 107.77% 108.12% 107.56% 99.98% 100.12% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -14.61 % -15.83 % -10.30 % -9.75 % -10.54 % -8.00 % -6.53 % 70.81%
  QoQ % 7.71% -53.69% -5.64% 7.50% -31.75% -22.51% -
  Horiz. % 223.74% 242.42% 157.73% 149.31% 161.41% 122.51% 100.00%
ROE -13.59 % -15.39 % -9.63 % -8.55 % -11.36 % -8.61 % -8.04 % 41.76%
  QoQ % 11.70% -59.81% -12.63% 24.74% -31.94% -7.09% -
  Horiz. % 169.03% 191.42% 119.78% 106.34% 141.29% 107.09% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 22.33 23.33 24.31 23.69 30.17 30.14 35.70 -26.80%
  QoQ % -4.29% -4.03% 2.62% -21.48% 0.10% -15.57% -
  Horiz. % 62.55% 65.35% 68.10% 66.36% 84.51% 84.43% 100.00%
EPS -3.26 -3.69 -2.50 -2.31 -3.18 -2.41 -2.33 25.02%
  QoQ % 11.65% -47.60% -8.23% 27.36% -31.95% -3.43% -
  Horiz. % 139.91% 158.37% 107.30% 99.14% 136.48% 103.43% 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 0.2400 0.2400 0.2600 0.2700 0.2800 0.2800 0.2900 -11.82%
  QoQ % 0.00% -7.69% -3.70% -3.57% 0.00% -3.45% -
  Horiz. % 82.76% 82.76% 89.66% 93.10% 96.55% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 11.17 11.37 11.89 11.53 13.64 13.65 16.15 -21.74%
  QoQ % -1.76% -4.37% 3.12% -15.47% -0.07% -15.48% -
  Horiz. % 69.16% 70.40% 73.62% 71.39% 84.46% 84.52% 100.00%
EPS -1.63 -1.80 -1.22 -1.12 -1.44 -1.09 -1.05 33.96%
  QoQ % 9.44% -47.54% -8.93% 22.22% -32.11% -3.81% -
  Horiz. % 155.24% 171.43% 116.19% 106.67% 137.14% 103.81% 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 0.1200 0.1170 0.1271 0.1314 0.1266 0.1268 0.1312 -5.76%
  QoQ % 2.56% -7.95% -3.27% 3.79% -0.16% -3.35% -
  Horiz. % 91.46% 89.18% 96.88% 100.15% 96.49% 96.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.6200 0.2550 0.2300 0.2550 0.2500 0.2200 0.2000 -
P/RPS 2.78 1.09 0.95 1.08 0.83 0.73 0.56 190.16%
  QoQ % 155.05% 14.74% -12.04% 30.12% 13.70% 30.36% -
  Horiz. % 496.43% 194.64% 169.64% 192.86% 148.21% 130.36% 100.00%
P/EPS -19.01 -6.90 -9.19 -11.04 -7.86 -9.12 -8.58 69.71%
  QoQ % -175.51% 24.92% 16.76% -40.46% 13.82% -6.29% -
  Horiz. % 221.56% 80.42% 107.11% 128.67% 91.61% 106.29% 100.00%
EY -5.26 -14.48 -10.88 -9.06 -12.72 -10.96 -11.66 -41.09%
  QoQ % 63.67% -33.09% -20.09% 28.77% -16.06% 6.00% -
  Horiz. % 45.11% 124.19% 93.31% 77.70% 109.09% 94.00% 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 2.58 1.06 0.88 0.94 0.89 0.79 0.69 140.33%
  QoQ % 143.40% 20.45% -6.38% 5.62% 12.66% 14.49% -
  Horiz. % 373.91% 153.62% 127.54% 136.23% 128.99% 114.49% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 -
Price 0.5500 0.5900 0.2700 0.2300 0.2450 0.2100 0.2150 -
P/RPS 2.46 2.53 1.11 0.97 0.81 0.70 0.60 155.51%
  QoQ % -2.77% 127.93% 14.43% 19.75% 15.71% 16.67% -
  Horiz. % 410.00% 421.67% 185.00% 161.67% 135.00% 116.67% 100.00%
P/EPS -16.86 -15.97 -10.79 -9.96 -7.70 -8.71 -9.22 49.37%
  QoQ % -5.57% -48.01% -8.33% -29.35% 11.60% 5.53% -
  Horiz. % 182.86% 173.21% 117.03% 108.03% 83.51% 94.47% 100.00%
EY -5.93 -6.26 -9.27 -10.04 -12.98 -11.48 -10.84 -33.04%
  QoQ % 5.27% 32.47% 7.67% 22.65% -13.07% -5.90% -
  Horiz. % 54.70% 57.75% 85.52% 92.62% 119.74% 105.90% 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 2.29 2.46 1.04 0.85 0.88 0.75 0.74 111.92%
  QoQ % -6.91% 136.54% 22.35% -3.41% 17.33% 1.35% -
  Horiz. % 309.46% 332.43% 140.54% 114.86% 118.92% 101.35% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers