Highlights

[OCR] QoQ TTM Result on 2011-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     -83.69%    YoY -     -40.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 28,389 24,867 21,721 16,844 17,935 19,985 21,160 21.67%
  QoQ % 14.16% 14.48% 28.95% -6.08% -10.26% -5.55% -
  Horiz. % 134.16% 117.52% 102.65% 79.60% 84.76% 94.45% 100.00%
PBT -2,778 -3,746 -2,249 -2,162 -1,177 -279 -157 580.22%
  QoQ % 25.84% -66.56% -4.02% -83.69% -321.86% -77.71% -
  Horiz. % 1,769.43% 2,385.99% 1,432.48% 1,377.07% 749.68% 177.71% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -2,778 -3,746 -2,249 -2,162 -1,177 -279 -157 580.22%
  QoQ % 25.84% -66.56% -4.02% -83.69% -321.86% -77.71% -
  Horiz. % 1,769.43% 2,385.99% 1,432.48% 1,377.07% 749.68% 177.71% 100.00%
NP to SH -2,778 -3,746 -2,249 -2,162 -1,177 -279 -157 580.22%
  QoQ % 25.84% -66.56% -4.02% -83.69% -321.86% -77.71% -
  Horiz. % 1,769.43% 2,385.99% 1,432.48% 1,377.07% 749.68% 177.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 31,167 28,613 23,970 19,006 19,112 20,264 21,317 28.85%
  QoQ % 8.93% 19.37% 26.12% -0.55% -5.68% -4.94% -
  Horiz. % 146.21% 134.23% 112.45% 89.16% 89.66% 95.06% 100.00%
Net Worth 45,000 42,196 44,533 11,134 12,366 13,630 13,109 127.72%
  QoQ % 6.64% -5.25% 299.97% -9.96% -9.28% 3.97% -
  Horiz. % 343.26% 321.87% 339.70% 84.93% 94.33% 103.97% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 45,000 42,196 44,533 11,134 12,366 13,630 13,109 127.72%
  QoQ % 6.64% -5.25% 299.97% -9.96% -9.28% 3.97% -
  Horiz. % 343.26% 321.87% 339.70% 84.93% 94.33% 103.97% 100.00%
NOSH 150,000 136,116 139,166 41,237 41,220 41,304 40,967 137.74%
  QoQ % 10.20% -2.19% 237.48% 0.04% -0.20% 0.82% -
  Horiz. % 366.14% 332.25% 339.70% 100.66% 100.62% 100.82% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -9.79 % -15.06 % -10.35 % -12.84 % -6.56 % -1.40 % -0.74 % 460.25%
  QoQ % 34.99% -45.51% 19.39% -95.73% -368.57% -89.19% -
  Horiz. % 1,322.97% 2,035.14% 1,398.65% 1,735.14% 886.49% 189.19% 100.00%
ROE -6.17 % -8.88 % -5.05 % -19.42 % -9.52 % -2.05 % -1.20 % 198.20%
  QoQ % 30.52% -75.84% 74.00% -103.99% -364.39% -70.83% -
  Horiz. % 514.17% 740.00% 420.83% 1,618.33% 793.33% 170.83% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 18.93 18.27 15.61 40.85 43.51 48.38 51.65 -48.82%
  QoQ % 3.61% 17.04% -61.79% -6.11% -10.07% -6.33% -
  Horiz. % 36.65% 35.37% 30.22% 79.09% 84.24% 93.67% 100.00%
EPS -1.85 -2.75 -1.62 -5.24 -2.86 -0.68 -0.38 187.53%
  QoQ % 32.73% -69.75% 69.08% -83.22% -320.59% -78.95% -
  Horiz. % 486.84% 723.68% 426.32% 1,378.95% 752.63% 178.95% 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 0.3100 0.3200 0.2700 0.3000 0.3300 0.3200 -4.22%
  QoQ % -3.23% -3.12% 18.52% -10.00% -9.09% 3.13% -
  Horiz. % 93.75% 96.88% 100.00% 84.38% 93.75% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 8.58 7.52 6.57 5.09 5.42 6.04 6.40 21.60%
  QoQ % 14.10% 14.46% 29.08% -6.09% -10.26% -5.63% -
  Horiz. % 134.06% 117.50% 102.66% 79.53% 84.69% 94.38% 100.00%
EPS -0.84 -1.13 -0.68 -0.65 -0.36 -0.08 -0.05 557.08%
  QoQ % 25.66% -66.18% -4.62% -80.56% -350.00% -60.00% -
  Horiz. % 1,680.00% 2,260.00% 1,360.00% 1,300.00% 720.00% 160.00% 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 0.1361 0.1276 0.1347 0.0337 0.0374 0.0412 0.0396 127.91%
  QoQ % 6.66% -5.27% 299.70% -9.89% -9.22% 4.04% -
  Horiz. % 343.69% 322.22% 340.15% 85.10% 94.44% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.2000 0.2400 0.1700 0.4400 0.3200 0.3400 0.3600 -
P/RPS 1.06 1.31 1.09 1.08 0.74 0.70 0.70 31.90%
  QoQ % -19.08% 20.18% 0.93% 45.95% 5.71% 0.00% -
  Horiz. % 151.43% 187.14% 155.71% 154.29% 105.71% 100.00% 100.00%
P/EPS -10.80 -8.72 -10.52 -8.39 -11.21 -50.34 -93.94 -76.39%
  QoQ % -23.85% 17.11% -25.39% 25.16% 77.73% 46.41% -
  Horiz. % 11.50% 9.28% 11.20% 8.93% 11.93% 53.59% 100.00%
EY -9.26 -11.47 -9.51 -11.92 -8.92 -1.99 -1.06 324.73%
  QoQ % 19.27% -20.61% 20.22% -33.63% -348.24% -87.74% -
  Horiz. % 873.58% 1,082.08% 897.17% 1,124.53% 841.51% 187.74% 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 0.67 0.77 0.53 1.63 1.07 1.03 1.13 -29.45%
  QoQ % -12.99% 45.28% -67.48% 52.34% 3.88% -8.85% -
  Horiz. % 59.29% 68.14% 46.90% 144.25% 94.69% 91.15% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 21/03/11 28/12/10 -
Price 0.1700 0.2100 0.1900 0.1600 0.3500 0.2900 0.3500 -
P/RPS 0.90 1.15 1.22 0.39 0.80 0.60 0.68 20.57%
  QoQ % -21.74% -5.74% 212.82% -51.25% 33.33% -11.76% -
  Horiz. % 132.35% 169.12% 179.41% 57.35% 117.65% 88.24% 100.00%
P/EPS -9.18 -7.63 -11.76 -3.05 -12.26 -42.93 -91.33 -78.41%
  QoQ % -20.31% 35.12% -285.57% 75.12% 71.44% 52.99% -
  Horiz. % 10.05% 8.35% 12.88% 3.34% 13.42% 47.01% 100.00%
EY -10.89 -13.11 -8.51 -32.77 -8.16 -2.33 -1.09 364.53%
  QoQ % 16.93% -54.05% 74.03% -301.59% -250.21% -113.76% -
  Horiz. % 999.08% 1,202.75% 780.73% 3,006.42% 748.62% 213.76% 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 0.57 0.68 0.59 0.59 1.17 0.88 1.09 -35.12%
  QoQ % -16.18% 15.25% 0.00% -49.57% 32.95% -19.27% -
  Horiz. % 52.29% 62.39% 54.13% 54.13% 107.34% 80.73% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers