Highlights

[OCR] QoQ TTM Result on 2013-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -3.56%    YoY -     -69.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 39,269 38,074 45,072 45,083 53,344 52,701 44,055 -7.40%
  QoQ % 3.14% -15.53% -0.02% -15.49% 1.22% 19.63% -
  Horiz. % 89.14% 86.42% 102.31% 102.33% 121.09% 119.63% 100.00%
PBT -3,903 -3,559 -4,611 -3,460 -3,280 -2,704 -1,962 58.37%
  QoQ % -9.67% 22.82% -33.27% -5.49% -21.30% -37.82% -
  Horiz. % 198.93% 181.40% 235.02% 176.35% 167.18% 137.82% 100.00%
Tax -140 -152 -140 -147 -203 -181 -160 -8.54%
  QoQ % 7.89% -8.57% 4.76% 27.59% -12.15% -13.12% -
  Horiz. % 87.50% 95.00% 87.50% 91.88% 126.87% 113.12% 100.00%
NP -4,043 -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 53.87%
  QoQ % -8.95% 21.89% -31.72% -3.56% -20.73% -35.96% -
  Horiz. % 190.53% 174.88% 223.89% 169.98% 164.14% 135.96% 100.00%
NP to SH -4,043 -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 53.87%
  QoQ % -8.95% 21.89% -31.72% -3.56% -20.73% -35.96% -
  Horiz. % 190.53% 174.88% 223.89% 169.98% 164.14% 135.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,312 41,785 49,823 48,690 56,827 55,586 46,177 -4.19%
  QoQ % 3.65% -16.13% 2.33% -14.32% 2.23% 20.38% -
  Horiz. % 93.80% 90.49% 107.90% 105.44% 123.06% 120.38% 100.00%
Net Worth 41,999 43,392 41,827 41,886 43,329 44,486 43,250 -1.94%
  QoQ % -3.21% 3.74% -0.14% -3.33% -2.60% 2.86% -
  Horiz. % 97.11% 100.33% 96.71% 96.85% 100.18% 102.86% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 41,999 43,392 41,827 41,886 43,329 44,486 43,250 -1.94%
  QoQ % -3.21% 3.74% -0.14% -3.33% -2.60% 2.86% -
  Horiz. % 97.11% 100.33% 96.71% 96.85% 100.18% 102.86% 100.00%
NOSH 161,538 160,714 149,384 149,594 149,411 148,287 144,166 7.90%
  QoQ % 0.51% 7.58% -0.14% 0.12% 0.76% 2.86% -
  Horiz. % 112.05% 111.48% 103.62% 103.77% 103.64% 102.86% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -10.30 % -9.75 % -10.54 % -8.00 % -6.53 % -5.47 % -4.82 % 66.14%
  QoQ % -5.64% 7.50% -31.75% -22.51% -19.38% -13.49% -
  Horiz. % 213.69% 202.28% 218.67% 165.98% 135.48% 113.49% 100.00%
ROE -9.63 % -8.55 % -11.36 % -8.61 % -8.04 % -6.49 % -4.91 % 56.88%
  QoQ % -12.63% 24.74% -31.94% -7.09% -23.88% -32.18% -
  Horiz. % 196.13% 174.13% 231.36% 175.36% 163.75% 132.18% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 24.31 23.69 30.17 30.14 35.70 35.54 30.56 -14.18%
  QoQ % 2.62% -21.48% 0.10% -15.57% 0.45% 16.30% -
  Horiz. % 79.55% 77.52% 98.72% 98.63% 116.82% 116.30% 100.00%
EPS -2.50 -2.31 -3.18 -2.41 -2.33 -1.95 -1.47 42.62%
  QoQ % -8.23% 27.36% -31.95% -3.43% -19.49% -32.65% -
  Horiz. % 170.07% 157.14% 216.33% 163.95% 158.50% 132.65% 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 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 0.3000 -9.12%
  QoQ % -3.70% -3.57% 0.00% -3.45% -3.33% 0.00% -
  Horiz. % 86.67% 90.00% 93.33% 93.33% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 11.87 11.51 13.63 13.63 16.13 15.94 13.32 -7.42%
  QoQ % 3.13% -15.55% 0.00% -15.50% 1.19% 19.67% -
  Horiz. % 89.11% 86.41% 102.33% 102.33% 121.10% 119.67% 100.00%
EPS -1.22 -1.12 -1.44 -1.09 -1.05 -0.87 -0.64 53.92%
  QoQ % -8.93% 22.22% -32.11% -3.81% -20.69% -35.94% -
  Horiz. % 190.63% 175.00% 225.00% 170.31% 164.06% 135.94% 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 0.1270 0.1312 0.1265 0.1267 0.1310 0.1345 0.1308 -1.95%
  QoQ % -3.20% 3.72% -0.16% -3.28% -2.60% 2.83% -
  Horiz. % 97.09% 100.31% 96.71% 96.87% 100.15% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 0.3400 -
P/RPS 0.95 1.08 0.83 0.73 0.56 0.58 1.11 -9.88%
  QoQ % -12.04% 30.12% 13.70% 30.36% -3.45% -47.75% -
  Horiz. % 85.59% 97.30% 74.77% 65.77% 50.45% 52.25% 100.00%
P/EPS -9.19 -11.04 -7.86 -9.12 -8.58 -10.54 -23.10 -46.00%
  QoQ % 16.76% -40.46% 13.82% -6.29% 18.60% 54.37% -
  Horiz. % 39.78% 47.79% 34.03% 39.48% 37.14% 45.63% 100.00%
EY -10.88 -9.06 -12.72 -10.96 -11.66 -9.49 -4.33 85.14%
  QoQ % -20.09% 28.77% -16.06% 6.00% -22.87% -119.17% -
  Horiz. % 251.27% 209.24% 293.76% 253.12% 269.28% 219.17% 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 0.94 0.89 0.79 0.69 0.68 1.13 -15.39%
  QoQ % -6.38% 5.62% 12.66% 14.49% 1.47% -39.82% -
  Horiz. % 77.88% 83.19% 78.76% 69.91% 61.06% 60.18% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 -
Price 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 0.2800 -
P/RPS 1.11 0.97 0.81 0.70 0.60 0.51 0.92 13.37%
  QoQ % 14.43% 19.75% 15.71% 16.67% 17.65% -44.57% -
  Horiz. % 120.65% 105.43% 88.04% 76.09% 65.22% 55.43% 100.00%
P/EPS -10.79 -9.96 -7.70 -8.71 -9.22 -9.25 -19.02 -31.54%
  QoQ % -8.33% -29.35% 11.60% 5.53% 0.32% 51.37% -
  Horiz. % 56.73% 52.37% 40.48% 45.79% 48.48% 48.63% 100.00%
EY -9.27 -10.04 -12.98 -11.48 -10.84 -10.81 -5.26 46.05%
  QoQ % 7.67% 22.65% -13.07% -5.90% -0.28% -105.51% -
  Horiz. % 176.24% 190.87% 246.77% 218.25% 206.08% 205.51% 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 1.04 0.85 0.88 0.75 0.74 0.60 0.93 7.76%
  QoQ % 22.35% -3.41% 17.33% 1.35% 23.33% -35.48% -
  Horiz. % 111.83% 91.40% 94.62% 80.65% 79.57% 64.52% 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