Highlights

[OCR] QoQ TTM Result on 2011-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 22-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -4.02%    YoY -     -1,332.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 42,650 28,389 24,867 21,721 16,844 17,935 19,985 65.84%
  QoQ % 50.23% 14.16% 14.48% 28.95% -6.08% -10.26% -
  Horiz. % 213.41% 142.05% 124.43% 108.69% 84.28% 89.74% 100.00%
PBT -2,030 -2,778 -3,746 -2,249 -2,162 -1,177 -279 275.94%
  QoQ % 26.93% 25.84% -66.56% -4.02% -83.69% -321.86% -
  Horiz. % 727.60% 995.70% 1,342.65% 806.09% 774.91% 421.86% 100.00%
Tax -98 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -2,128 -2,778 -3,746 -2,249 -2,162 -1,177 -279 287.96%
  QoQ % 23.40% 25.84% -66.56% -4.02% -83.69% -321.86% -
  Horiz. % 762.72% 995.70% 1,342.65% 806.09% 774.91% 421.86% 100.00%
NP to SH -2,128 -2,778 -3,746 -2,249 -2,162 -1,177 -279 287.96%
  QoQ % 23.40% 25.84% -66.56% -4.02% -83.69% -321.86% -
  Horiz. % 762.72% 995.70% 1,342.65% 806.09% 774.91% 421.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,778 31,167 28,613 23,970 19,006 19,112 20,264 69.73%
  QoQ % 43.67% 8.93% 19.37% 26.12% -0.55% -5.68% -
  Horiz. % 220.97% 153.80% 141.20% 118.29% 93.79% 94.32% 100.00%
Net Worth 44,681 45,000 42,196 44,533 11,134 12,366 13,630 120.83%
  QoQ % -0.71% 6.64% -5.25% 299.97% -9.96% -9.28% -
  Horiz. % 327.81% 330.14% 309.57% 326.72% 81.69% 90.72% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 44,681 45,000 42,196 44,533 11,134 12,366 13,630 120.83%
  QoQ % -0.71% 6.64% -5.25% 299.97% -9.96% -9.28% -
  Horiz. % 327.81% 330.14% 309.57% 326.72% 81.69% 90.72% 100.00%
NOSH 148,939 150,000 136,116 139,166 41,237 41,220 41,304 135.33%
  QoQ % -0.71% 10.20% -2.19% 237.48% 0.04% -0.20% -
  Horiz. % 360.59% 363.16% 329.55% 336.93% 99.84% 99.80% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -4.99 % -9.79 % -15.06 % -10.35 % -12.84 % -6.56 % -1.40 % 133.52%
  QoQ % 49.03% 34.99% -45.51% 19.39% -95.73% -368.57% -
  Horiz. % 356.43% 699.29% 1,075.71% 739.29% 917.14% 468.57% 100.00%
ROE -4.76 % -6.17 % -8.88 % -5.05 % -19.42 % -9.52 % -2.05 % 75.44%
  QoQ % 22.85% 30.52% -75.84% 74.00% -103.99% -364.39% -
  Horiz. % 232.20% 300.98% 433.17% 246.34% 947.32% 464.39% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 28.64 18.93 18.27 15.61 40.85 43.51 48.38 -29.52%
  QoQ % 51.29% 3.61% 17.04% -61.79% -6.11% -10.07% -
  Horiz. % 59.20% 39.13% 37.76% 32.27% 84.44% 89.93% 100.00%
EPS -1.43 -1.85 -2.75 -1.62 -5.24 -2.86 -0.68 64.22%
  QoQ % 22.70% 32.73% -69.75% 69.08% -83.22% -320.59% -
  Horiz. % 210.29% 272.06% 404.41% 238.24% 770.59% 420.59% 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 0.3000 0.3100 0.3200 0.2700 0.3000 0.3300 -6.16%
  QoQ % 0.00% -3.23% -3.12% 18.52% -10.00% -9.09% -
  Horiz. % 90.91% 90.91% 93.94% 96.97% 81.82% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 12.91 8.59 7.53 6.58 5.10 5.43 6.05 65.82%
  QoQ % 50.29% 14.08% 14.44% 29.02% -6.08% -10.25% -
  Horiz. % 213.39% 141.98% 124.46% 108.76% 84.30% 89.75% 100.00%
EPS -0.64 -0.84 -1.13 -0.68 -0.65 -0.36 -0.08 300.51%
  QoQ % 23.81% 25.66% -66.18% -4.62% -80.56% -350.00% -
  Horiz. % 800.00% 1,050.00% 1,412.50% 850.00% 812.50% 450.00% 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 0.1353 0.1362 0.1277 0.1348 0.0337 0.0374 0.0413 120.74%
  QoQ % -0.66% 6.66% -5.27% 300.00% -9.89% -9.44% -
  Horiz. % 327.60% 329.78% 309.20% 326.39% 81.60% 90.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2000 0.2000 0.2400 0.1700 0.4400 0.3200 0.3400 -
P/RPS 0.70 1.06 1.31 1.09 1.08 0.74 0.70 -
  QoQ % -33.96% -19.08% 20.18% 0.93% 45.95% 5.71% -
  Horiz. % 100.00% 151.43% 187.14% 155.71% 154.29% 105.71% 100.00%
P/EPS -14.00 -10.80 -8.72 -10.52 -8.39 -11.21 -50.34 -57.43%
  QoQ % -29.63% -23.85% 17.11% -25.39% 25.16% 77.73% -
  Horiz. % 27.81% 21.45% 17.32% 20.90% 16.67% 22.27% 100.00%
EY -7.14 -9.26 -11.47 -9.51 -11.92 -8.92 -1.99 134.55%
  QoQ % 22.89% 19.27% -20.61% 20.22% -33.63% -348.24% -
  Horiz. % 358.79% 465.33% 576.38% 477.89% 598.99% 448.24% 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 0.67 0.77 0.53 1.63 1.07 1.03 -24.95%
  QoQ % 0.00% -12.99% 45.28% -67.48% 52.34% 3.88% -
  Horiz. % 65.05% 65.05% 74.76% 51.46% 158.25% 103.88% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 29/06/11 21/03/11 -
Price 0.2300 0.1700 0.2100 0.1900 0.1600 0.3500 0.2900 -
P/RPS 0.80 0.90 1.15 1.22 0.39 0.80 0.60 21.16%
  QoQ % -11.11% -21.74% -5.74% 212.82% -51.25% 33.33% -
  Horiz. % 133.33% 150.00% 191.67% 203.33% 65.00% 133.33% 100.00%
P/EPS -16.10 -9.18 -7.63 -11.76 -3.05 -12.26 -42.93 -48.03%
  QoQ % -75.38% -20.31% 35.12% -285.57% 75.12% 71.44% -
  Horiz. % 37.50% 21.38% 17.77% 27.39% 7.10% 28.56% 100.00%
EY -6.21 -10.89 -13.11 -8.51 -32.77 -8.16 -2.33 92.35%
  QoQ % 42.98% 16.93% -54.05% 74.03% -301.59% -250.21% -
  Horiz. % 266.52% 467.38% 562.66% 365.24% 1,406.44% 350.21% 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 0.77 0.57 0.68 0.59 0.59 1.17 0.88 -8.52%
  QoQ % 35.09% -16.18% 15.25% 0.00% -49.57% 32.95% -
  Horiz. % 87.50% 64.77% 77.27% 67.05% 67.05% 132.95% 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.
 


 

210  163  541  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers