Highlights

[OCR] QoQ TTM Result on 2015-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     6.27%    YoY -     -36.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 36,400 36,763 38,356 35,239 36,893 37,562 39,269 -4.92%
  QoQ % -0.99% -4.15% 8.85% -4.48% -1.78% -4.35% -
  Horiz. % 92.69% 93.62% 97.68% 89.74% 93.95% 95.65% 100.00%
PBT -7,036 -7,960 -5,902 -4,829 -5,185 -5,735 -3,903 47.96%
  QoQ % 11.61% -34.87% -22.22% 6.87% 9.59% -46.94% -
  Horiz. % 180.27% 203.95% 151.22% 123.73% 132.85% 146.94% 100.00%
Tax -120 -32 -218 -222 -204 -212 -140 -9.74%
  QoQ % -275.00% 85.32% 1.80% -8.82% 3.77% -51.43% -
  Horiz. % 85.71% 22.86% 155.71% 158.57% 145.71% 151.43% 100.00%
NP -7,156 -7,992 -6,120 -5,051 -5,389 -5,947 -4,043 46.17%
  QoQ % 10.46% -30.59% -21.16% 6.27% 9.38% -47.09% -
  Horiz. % 177.00% 197.67% 151.37% 124.93% 133.29% 147.09% 100.00%
NP to SH -7,155 -7,991 -6,120 -5,051 -5,389 -5,947 -4,043 46.16%
  QoQ % 10.46% -30.57% -21.16% 6.27% 9.38% -47.09% -
  Horiz. % 176.97% 197.65% 151.37% 124.93% 133.29% 147.09% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,556 44,755 44,476 40,290 42,282 43,509 43,312 0.37%
  QoQ % -2.68% 0.63% 10.39% -4.71% -2.82% 0.45% -
  Horiz. % 100.56% 103.33% 102.69% 93.02% 97.62% 100.45% 100.00%
Net Worth 48,342 49,024 52,802 51,826 39,647 38,643 41,999 9.80%
  QoQ % -1.39% -7.15% 1.88% 30.72% 2.60% -7.99% -
  Horiz. % 115.10% 116.72% 125.72% 123.40% 94.40% 92.01% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 48,342 49,024 52,802 51,826 39,647 38,643 41,999 9.80%
  QoQ % -1.39% -7.15% 1.88% 30.72% 2.60% -7.99% -
  Horiz. % 115.10% 116.72% 125.72% 123.40% 94.40% 92.01% 100.00%
NOSH 201,428 204,267 203,085 191,951 165,200 161,016 161,538 15.80%
  QoQ % -1.39% 0.58% 5.80% 16.19% 2.60% -0.32% -
  Horiz. % 124.69% 126.45% 125.72% 118.83% 102.27% 99.68% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -19.66 % -21.74 % -15.96 % -14.33 % -14.61 % -15.83 % -10.30 % 53.69%
  QoQ % 9.57% -36.22% -11.37% 1.92% 7.71% -53.69% -
  Horiz. % 190.87% 211.07% 154.95% 139.13% 141.84% 153.69% 100.00%
ROE -14.80 % -16.30 % -11.59 % -9.75 % -13.59 % -15.39 % -9.63 % 33.07%
  QoQ % 9.20% -40.64% -18.87% 28.26% 11.70% -59.81% -
  Horiz. % 153.69% 169.26% 120.35% 101.25% 141.12% 159.81% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 18.07 18.00 18.89 18.36 22.33 23.33 24.31 -17.90%
  QoQ % 0.39% -4.71% 2.89% -17.78% -4.29% -4.03% -
  Horiz. % 74.33% 74.04% 77.70% 75.52% 91.86% 95.97% 100.00%
EPS -3.55 -3.91 -3.01 -2.63 -3.26 -3.69 -2.50 26.25%
  QoQ % 9.21% -29.90% -14.45% 19.33% 11.65% -47.60% -
  Horiz. % 142.00% 156.40% 120.40% 105.20% 130.40% 147.60% 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 0.2400 0.2400 0.2600 0.2700 0.2400 0.2400 0.2600 -5.18%
  QoQ % 0.00% -7.69% -3.70% 12.50% 0.00% -7.69% -
  Horiz. % 92.31% 92.31% 100.00% 103.85% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 11.02 11.13 11.61 10.67 11.17 11.37 11.89 -4.93%
  QoQ % -0.99% -4.13% 8.81% -4.48% -1.76% -4.37% -
  Horiz. % 92.68% 93.61% 97.65% 89.74% 93.94% 95.63% 100.00%
EPS -2.17 -2.42 -1.85 -1.53 -1.63 -1.80 -1.22 46.65%
  QoQ % 10.33% -30.81% -20.92% 6.13% 9.44% -47.54% -
  Horiz. % 177.87% 198.36% 151.64% 125.41% 133.61% 147.54% 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 0.1463 0.1484 0.1598 0.1569 0.1200 0.1170 0.1271 9.80%
  QoQ % -1.42% -7.13% 1.85% 30.75% 2.56% -7.95% -
  Horiz. % 115.11% 116.76% 125.73% 123.45% 94.41% 92.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.4800 0.5600 0.5050 0.6000 0.6200 0.2550 0.2300 -
P/RPS 2.66 3.11 2.67 3.27 2.78 1.09 0.95 98.29%
  QoQ % -14.47% 16.48% -18.35% 17.63% 155.05% 14.74% -
  Horiz. % 280.00% 327.37% 281.05% 344.21% 292.63% 114.74% 100.00%
P/EPS -13.51 -14.31 -16.76 -22.80 -19.01 -6.90 -9.19 29.20%
  QoQ % 5.59% 14.62% 26.49% -19.94% -175.51% 24.92% -
  Horiz. % 147.01% 155.71% 182.37% 248.10% 206.86% 75.08% 100.00%
EY -7.40 -6.99 -5.97 -4.39 -5.26 -14.48 -10.88 -22.61%
  QoQ % -5.87% -17.09% -35.99% 16.54% 63.67% -33.09% -
  Horiz. % 68.01% 64.25% 54.87% 40.35% 48.35% 133.09% 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 2.00 2.33 1.94 2.22 2.58 1.06 0.88 72.60%
  QoQ % -14.16% 20.10% -12.61% -13.95% 143.40% 20.45% -
  Horiz. % 227.27% 264.77% 220.45% 252.27% 293.18% 120.45% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 28/09/15 26/06/15 27/03/15 16/12/14 25/09/14 30/06/14 -
Price 0.4850 0.4950 0.4800 0.4850 0.5500 0.5900 0.2700 -
P/RPS 2.68 2.75 2.54 2.64 2.46 2.53 1.11 79.68%
  QoQ % -2.55% 8.27% -3.79% 7.32% -2.77% 127.93% -
  Horiz. % 241.44% 247.75% 228.83% 237.84% 221.62% 227.93% 100.00%
P/EPS -13.65 -12.65 -15.93 -18.43 -16.86 -15.97 -10.79 16.92%
  QoQ % -7.91% 20.59% 13.56% -9.31% -5.57% -48.01% -
  Horiz. % 126.51% 117.24% 147.64% 170.81% 156.26% 148.01% 100.00%
EY -7.32 -7.90 -6.28 -5.43 -5.93 -6.26 -9.27 -14.53%
  QoQ % 7.34% -25.80% -15.65% 8.43% 5.27% 32.47% -
  Horiz. % 78.96% 85.22% 67.75% 58.58% 63.97% 67.53% 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 2.02 2.06 1.85 1.80 2.29 2.46 1.04 55.48%
  QoQ % -1.94% 11.35% 2.78% -21.40% -6.91% 136.54% -
  Horiz. % 194.23% 198.08% 177.88% 173.08% 220.19% 236.54% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers