Highlights

[OCR] QoQ TTM Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     23.40%    YoY -     1.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 53,344 52,701 44,055 42,650 28,389 24,867 21,721 82.13%
  QoQ % 1.22% 19.63% 3.29% 50.23% 14.16% 14.48% -
  Horiz. % 245.59% 242.63% 202.82% 196.35% 130.70% 114.48% 100.00%
PBT -3,280 -2,704 -1,962 -2,030 -2,778 -3,746 -2,249 28.63%
  QoQ % -21.30% -37.82% 3.35% 26.93% 25.84% -66.56% -
  Horiz. % 145.84% 120.23% 87.24% 90.26% 123.52% 166.56% 100.00%
Tax -203 -181 -160 -98 0 0 0 -
  QoQ % -12.15% -13.12% -63.27% 0.00% 0.00% 0.00% -
  Horiz. % 207.14% 184.69% 163.27% 100.00% - - -
NP -3,483 -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 33.89%
  QoQ % -20.73% -35.96% 0.28% 23.40% 25.84% -66.56% -
  Horiz. % 154.87% 128.28% 94.35% 94.62% 123.52% 166.56% 100.00%
NP to SH -3,483 -2,885 -2,122 -2,128 -2,778 -3,746 -2,249 33.89%
  QoQ % -20.73% -35.96% 0.28% 23.40% 25.84% -66.56% -
  Horiz. % 154.87% 128.28% 94.35% 94.62% 123.52% 166.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,827 55,586 46,177 44,778 31,167 28,613 23,970 77.89%
  QoQ % 2.23% 20.38% 3.12% 43.67% 8.93% 19.37% -
  Horiz. % 237.08% 231.90% 192.64% 186.81% 130.03% 119.37% 100.00%
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81%
  QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% -
  Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,329 44,486 43,250 44,681 45,000 42,196 44,533 -1.81%
  QoQ % -2.60% 2.86% -3.20% -0.71% 6.64% -5.25% -
  Horiz. % 97.30% 99.89% 97.12% 100.33% 101.05% 94.75% 100.00%
NOSH 149,411 148,287 144,166 148,939 150,000 136,116 139,166 4.85%
  QoQ % 0.76% 2.86% -3.20% -0.71% 10.20% -2.19% -
  Horiz. % 107.36% 106.55% 103.59% 107.02% 107.78% 97.81% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -6.53 % -5.47 % -4.82 % -4.99 % -9.79 % -15.06 % -10.35 % -26.46%
  QoQ % -19.38% -13.49% 3.41% 49.03% 34.99% -45.51% -
  Horiz. % 63.09% 52.85% 46.57% 48.21% 94.59% 145.51% 100.00%
ROE -8.04 % -6.49 % -4.91 % -4.76 % -6.17 % -8.88 % -5.05 % 36.38%
  QoQ % -23.88% -32.18% -3.15% 22.85% 30.52% -75.84% -
  Horiz. % 159.21% 128.51% 97.23% 94.26% 122.18% 175.84% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 35.70 35.54 30.56 28.64 18.93 18.27 15.61 73.67%
  QoQ % 0.45% 16.30% 6.70% 51.29% 3.61% 17.04% -
  Horiz. % 228.70% 227.67% 195.77% 183.47% 121.27% 117.04% 100.00%
EPS -2.33 -1.95 -1.47 -1.43 -1.85 -2.75 -1.62 27.45%
  QoQ % -19.49% -32.65% -2.80% 22.70% 32.73% -69.75% -
  Horiz. % 143.83% 120.37% 90.74% 88.27% 114.20% 169.75% 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 0.2900 0.3000 0.3000 0.3000 0.3000 0.3100 0.3200 -6.36%
  QoQ % -3.33% 0.00% 0.00% 0.00% -3.23% -3.12% -
  Horiz. % 90.62% 93.75% 93.75% 93.75% 93.75% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 16.15 15.95 13.34 12.91 8.59 7.53 6.58 82.05%
  QoQ % 1.25% 19.57% 3.33% 50.29% 14.08% 14.44% -
  Horiz. % 245.44% 242.40% 202.74% 196.20% 130.55% 114.44% 100.00%
EPS -1.05 -0.87 -0.64 -0.64 -0.84 -1.13 -0.68 33.63%
  QoQ % -20.69% -35.94% 0.00% 23.81% 25.66% -66.18% -
  Horiz. % 154.41% 127.94% 94.12% 94.12% 123.53% 166.18% 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 0.1312 0.1347 0.1309 0.1353 0.1362 0.1277 0.1348 -1.79%
  QoQ % -2.60% 2.90% -3.25% -0.66% 6.66% -5.27% -
  Horiz. % 97.33% 99.93% 97.11% 100.37% 101.04% 94.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2050 0.3400 0.2000 0.2000 0.2400 0.1700 -
P/RPS 0.56 0.58 1.11 0.70 1.06 1.31 1.09 -35.88%
  QoQ % -3.45% -47.75% 58.57% -33.96% -19.08% 20.18% -
  Horiz. % 51.38% 53.21% 101.83% 64.22% 97.25% 120.18% 100.00%
P/EPS -8.58 -10.54 -23.10 -14.00 -10.80 -8.72 -10.52 -12.72%
  QoQ % 18.60% 54.37% -65.00% -29.63% -23.85% 17.11% -
  Horiz. % 81.56% 100.19% 219.58% 133.08% 102.66% 82.89% 100.00%
EY -11.66 -9.49 -4.33 -7.14 -9.26 -11.47 -9.51 14.57%
  QoQ % -22.87% -119.17% 39.36% 22.89% 19.27% -20.61% -
  Horiz. % 122.61% 99.79% 45.53% 75.08% 97.37% 120.61% 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 0.69 0.68 1.13 0.67 0.67 0.77 0.53 19.25%
  QoQ % 1.47% -39.82% 68.66% 0.00% -12.99% 45.28% -
  Horiz. % 130.19% 128.30% 213.21% 126.42% 126.42% 145.28% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 -
Price 0.2150 0.1800 0.2800 0.2300 0.1700 0.2100 0.1900 -
P/RPS 0.60 0.51 0.92 0.80 0.90 1.15 1.22 -37.72%
  QoQ % 17.65% -44.57% 15.00% -11.11% -21.74% -5.74% -
  Horiz. % 49.18% 41.80% 75.41% 65.57% 73.77% 94.26% 100.00%
P/EPS -9.22 -9.25 -19.02 -16.10 -9.18 -7.63 -11.76 -14.99%
  QoQ % 0.32% 51.37% -18.14% -75.38% -20.31% 35.12% -
  Horiz. % 78.40% 78.66% 161.73% 136.90% 78.06% 64.88% 100.00%
EY -10.84 -10.81 -5.26 -6.21 -10.89 -13.11 -8.51 17.53%
  QoQ % -0.28% -105.51% 15.30% 42.98% 16.93% -54.05% -
  Horiz. % 127.38% 127.03% 61.81% 72.97% 127.97% 154.05% 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 0.74 0.60 0.93 0.77 0.57 0.68 0.59 16.32%
  QoQ % 23.33% -35.48% 20.78% 35.09% -16.18% 15.25% -
  Horiz. % 125.42% 101.69% 157.63% 130.51% 96.61% 115.25% 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.
 


 

293  247  527  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. 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
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers