Highlights

[OCR] QoQ TTM Result on 2014-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -47.09%    YoY -     -64.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 38,356 35,239 36,893 37,562 39,269 38,074 45,072 -10.22%
  QoQ % 8.85% -4.48% -1.78% -4.35% 3.14% -15.53% -
  Horiz. % 85.10% 78.18% 81.85% 83.34% 87.13% 84.47% 100.00%
PBT -5,902 -4,829 -5,185 -5,735 -3,903 -3,559 -4,611 17.94%
  QoQ % -22.22% 6.87% 9.59% -46.94% -9.67% 22.82% -
  Horiz. % 128.00% 104.73% 112.45% 124.38% 84.65% 77.18% 100.00%
Tax -218 -222 -204 -212 -140 -152 -140 34.45%
  QoQ % 1.80% -8.82% 3.77% -51.43% 7.89% -8.57% -
  Horiz. % 155.71% 158.57% 145.71% 151.43% 100.00% 108.57% 100.00%
NP -6,120 -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 18.44%
  QoQ % -21.16% 6.27% 9.38% -47.09% -8.95% 21.89% -
  Horiz. % 128.81% 106.31% 113.43% 125.17% 85.10% 78.11% 100.00%
NP to SH -6,120 -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 18.44%
  QoQ % -21.16% 6.27% 9.38% -47.09% -8.95% 21.89% -
  Horiz. % 128.81% 106.31% 113.43% 125.17% 85.10% 78.11% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,476 40,290 42,282 43,509 43,312 41,785 49,823 -7.31%
  QoQ % 10.39% -4.71% -2.82% 0.45% 3.65% -16.13% -
  Horiz. % 89.27% 80.87% 84.86% 87.33% 86.93% 83.87% 100.00%
Net Worth 52,802 51,826 39,647 38,643 41,999 43,392 41,827 16.85%
  QoQ % 1.88% 30.72% 2.60% -7.99% -3.21% 3.74% -
  Horiz. % 126.24% 123.91% 94.79% 92.39% 100.41% 103.74% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 52,802 51,826 39,647 38,643 41,999 43,392 41,827 16.85%
  QoQ % 1.88% 30.72% 2.60% -7.99% -3.21% 3.74% -
  Horiz. % 126.24% 123.91% 94.79% 92.39% 100.41% 103.74% 100.00%
NOSH 203,085 191,951 165,200 161,016 161,538 160,714 149,384 22.79%
  QoQ % 5.80% 16.19% 2.60% -0.32% 0.51% 7.58% -
  Horiz. % 135.95% 128.49% 110.59% 107.79% 108.14% 107.58% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -15.96 % -14.33 % -14.61 % -15.83 % -10.30 % -9.75 % -10.54 % 31.96%
  QoQ % -11.37% 1.92% 7.71% -53.69% -5.64% 7.50% -
  Horiz. % 151.42% 135.96% 138.61% 150.19% 97.72% 92.50% 100.00%
ROE -11.59 % -9.75 % -13.59 % -15.39 % -9.63 % -8.55 % -11.36 % 1.35%
  QoQ % -18.87% 28.26% 11.70% -59.81% -12.63% 24.74% -
  Horiz. % 102.02% 85.83% 119.63% 135.48% 84.77% 75.26% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.89 18.36 22.33 23.33 24.31 23.69 30.17 -26.88%
  QoQ % 2.89% -17.78% -4.29% -4.03% 2.62% -21.48% -
  Horiz. % 62.61% 60.86% 74.01% 77.33% 80.58% 78.52% 100.00%
EPS -3.01 -2.63 -3.26 -3.69 -2.50 -2.31 -3.18 -3.61%
  QoQ % -14.45% 19.33% 11.65% -47.60% -8.23% 27.36% -
  Horiz. % 94.65% 82.70% 102.52% 116.04% 78.62% 72.64% 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 0.2400 0.2400 0.2600 0.2700 0.2800 -4.83%
  QoQ % -3.70% 12.50% 0.00% -7.69% -3.70% -3.57% -
  Horiz. % 92.86% 96.43% 85.71% 85.71% 92.86% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 11.61 10.67 11.17 11.37 11.89 11.53 13.64 -10.21%
  QoQ % 8.81% -4.48% -1.76% -4.37% 3.12% -15.47% -
  Horiz. % 85.12% 78.23% 81.89% 83.36% 87.17% 84.53% 100.00%
EPS -1.85 -1.53 -1.63 -1.80 -1.22 -1.12 -1.44 18.23%
  QoQ % -20.92% 6.13% 9.44% -47.54% -8.93% 22.22% -
  Horiz. % 128.47% 106.25% 113.19% 125.00% 84.72% 77.78% 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 0.1598 0.1569 0.1200 0.1170 0.1271 0.1314 0.1266 16.85%
  QoQ % 1.85% 30.75% 2.56% -7.95% -3.27% 3.79% -
  Horiz. % 126.22% 123.93% 94.79% 92.42% 100.39% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.5050 0.6000 0.6200 0.2550 0.2300 0.2550 0.2500 -
P/RPS 2.67 3.27 2.78 1.09 0.95 1.08 0.83 118.38%
  QoQ % -18.35% 17.63% 155.05% 14.74% -12.04% 30.12% -
  Horiz. % 321.69% 393.98% 334.94% 131.33% 114.46% 130.12% 100.00%
P/EPS -16.76 -22.80 -19.01 -6.90 -9.19 -11.04 -7.86 65.90%
  QoQ % 26.49% -19.94% -175.51% 24.92% 16.76% -40.46% -
  Horiz. % 213.23% 290.08% 241.86% 87.79% 116.92% 140.46% 100.00%
EY -5.97 -4.39 -5.26 -14.48 -10.88 -9.06 -12.72 -39.69%
  QoQ % -35.99% 16.54% 63.67% -33.09% -20.09% 28.77% -
  Horiz. % 46.93% 34.51% 41.35% 113.84% 85.53% 71.23% 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 1.94 2.22 2.58 1.06 0.88 0.94 0.89 68.36%
  QoQ % -12.61% -13.95% 143.40% 20.45% -6.38% 5.62% -
  Horiz. % 217.98% 249.44% 289.89% 119.10% 98.88% 105.62% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 -
Price 0.4800 0.4850 0.5500 0.5900 0.2700 0.2300 0.2450 -
P/RPS 2.54 2.64 2.46 2.53 1.11 0.97 0.81 114.69%
  QoQ % -3.79% 7.32% -2.77% 127.93% 14.43% 19.75% -
  Horiz. % 313.58% 325.93% 303.70% 312.35% 137.04% 119.75% 100.00%
P/EPS -15.93 -18.43 -16.86 -15.97 -10.79 -9.96 -7.70 62.58%
  QoQ % 13.56% -9.31% -5.57% -48.01% -8.33% -29.35% -
  Horiz. % 206.88% 239.35% 218.96% 207.40% 140.13% 129.35% 100.00%
EY -6.28 -5.43 -5.93 -6.26 -9.27 -10.04 -12.98 -38.45%
  QoQ % -15.65% 8.43% 5.27% 32.47% 7.67% 22.65% -
  Horiz. % 48.38% 41.83% 45.69% 48.23% 71.42% 77.35% 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 1.85 1.80 2.29 2.46 1.04 0.85 0.88 64.33%
  QoQ % 2.78% -21.40% -6.91% 136.54% 22.35% -3.41% -
  Horiz. % 210.23% 204.55% 260.23% 279.55% 118.18% 96.59% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers