Highlights

[OCR] QoQ TTM Result on 2013-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -31.72%    YoY -     -123.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 37,562 39,269 38,074 45,072 45,083 53,344 52,701 -20.26%
  QoQ % -4.35% 3.14% -15.53% -0.02% -15.49% 1.22% -
  Horiz. % 71.27% 74.51% 72.25% 85.52% 85.54% 101.22% 100.00%
PBT -5,735 -3,903 -3,559 -4,611 -3,460 -3,280 -2,704 65.30%
  QoQ % -46.94% -9.67% 22.82% -33.27% -5.49% -21.30% -
  Horiz. % 212.09% 144.34% 131.62% 170.53% 127.96% 121.30% 100.00%
Tax -212 -140 -152 -140 -147 -203 -181 11.15%
  QoQ % -51.43% 7.89% -8.57% 4.76% 27.59% -12.15% -
  Horiz. % 117.13% 77.35% 83.98% 77.35% 81.22% 112.15% 100.00%
NP -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 -2,885 62.18%
  QoQ % -47.09% -8.95% 21.89% -31.72% -3.56% -20.73% -
  Horiz. % 206.14% 140.14% 128.63% 164.68% 125.03% 120.73% 100.00%
NP to SH -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 -2,885 62.18%
  QoQ % -47.09% -8.95% 21.89% -31.72% -3.56% -20.73% -
  Horiz. % 206.14% 140.14% 128.63% 164.68% 125.03% 120.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,509 43,312 41,785 49,823 48,690 56,827 55,586 -15.11%
  QoQ % 0.45% 3.65% -16.13% 2.33% -14.32% 2.23% -
  Horiz. % 78.27% 77.92% 75.17% 89.63% 87.59% 102.23% 100.00%
Net Worth 38,643 41,999 43,392 41,827 41,886 43,329 44,486 -8.98%
  QoQ % -7.99% -3.21% 3.74% -0.14% -3.33% -2.60% -
  Horiz. % 86.87% 94.41% 97.54% 94.02% 94.16% 97.40% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 38,643 41,999 43,392 41,827 41,886 43,329 44,486 -8.98%
  QoQ % -7.99% -3.21% 3.74% -0.14% -3.33% -2.60% -
  Horiz. % 86.87% 94.41% 97.54% 94.02% 94.16% 97.40% 100.00%
NOSH 161,016 161,538 160,714 149,384 149,594 149,411 148,287 5.66%
  QoQ % -0.32% 0.51% 7.58% -0.14% 0.12% 0.76% -
  Horiz. % 108.58% 108.94% 108.38% 100.74% 100.88% 100.76% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -15.83 % -10.30 % -9.75 % -10.54 % -8.00 % -6.53 % -5.47 % 103.47%
  QoQ % -53.69% -5.64% 7.50% -31.75% -22.51% -19.38% -
  Horiz. % 289.40% 188.30% 178.24% 192.69% 146.25% 119.38% 100.00%
ROE -15.39 % -9.63 % -8.55 % -11.36 % -8.61 % -8.04 % -6.49 % 78.11%
  QoQ % -59.81% -12.63% 24.74% -31.94% -7.09% -23.88% -
  Horiz. % 237.13% 148.38% 131.74% 175.04% 132.67% 123.88% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 23.33 24.31 23.69 30.17 30.14 35.70 35.54 -24.53%
  QoQ % -4.03% 2.62% -21.48% 0.10% -15.57% 0.45% -
  Horiz. % 65.64% 68.40% 66.66% 84.89% 84.81% 100.45% 100.00%
EPS -3.69 -2.50 -2.31 -3.18 -2.41 -2.33 -1.95 53.17%
  QoQ % -47.60% -8.23% 27.36% -31.95% -3.43% -19.49% -
  Horiz. % 189.23% 128.21% 118.46% 163.08% 123.59% 119.49% 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 0.2400 0.2600 0.2700 0.2800 0.2800 0.2900 0.3000 -13.86%
  QoQ % -7.69% -3.70% -3.57% 0.00% -3.45% -3.33% -
  Horiz. % 80.00% 86.67% 90.00% 93.33% 93.33% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 11.37 11.89 11.53 13.64 13.65 16.15 15.95 -20.25%
  QoQ % -4.37% 3.12% -15.47% -0.07% -15.48% 1.25% -
  Horiz. % 71.29% 74.55% 72.29% 85.52% 85.58% 101.25% 100.00%
EPS -1.80 -1.22 -1.12 -1.44 -1.09 -1.05 -0.87 62.58%
  QoQ % -47.54% -8.93% 22.22% -32.11% -3.81% -20.69% -
  Horiz. % 206.90% 140.23% 128.74% 165.52% 125.29% 120.69% 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 0.1170 0.1271 0.1314 0.1266 0.1268 0.1312 0.1347 -8.99%
  QoQ % -7.95% -3.27% 3.79% -0.16% -3.35% -2.60% -
  Horiz. % 86.86% 94.36% 97.55% 93.99% 94.14% 97.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.2550 0.2300 0.2550 0.2500 0.2200 0.2000 0.2050 -
P/RPS 1.09 0.95 1.08 0.83 0.73 0.56 0.58 52.46%
  QoQ % 14.74% -12.04% 30.12% 13.70% 30.36% -3.45% -
  Horiz. % 187.93% 163.79% 186.21% 143.10% 125.86% 96.55% 100.00%
P/EPS -6.90 -9.19 -11.04 -7.86 -9.12 -8.58 -10.54 -24.66%
  QoQ % 24.92% 16.76% -40.46% 13.82% -6.29% 18.60% -
  Horiz. % 65.46% 87.19% 104.74% 74.57% 86.53% 81.40% 100.00%
EY -14.48 -10.88 -9.06 -12.72 -10.96 -11.66 -9.49 32.64%
  QoQ % -33.09% -20.09% 28.77% -16.06% 6.00% -22.87% -
  Horiz. % 152.58% 114.65% 95.47% 134.04% 115.49% 122.87% 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 1.06 0.88 0.94 0.89 0.79 0.69 0.68 34.55%
  QoQ % 20.45% -6.38% 5.62% 12.66% 14.49% 1.47% -
  Horiz. % 155.88% 129.41% 138.24% 130.88% 116.18% 101.47% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 -
Price 0.5900 0.2700 0.2300 0.2450 0.2100 0.2150 0.1800 -
P/RPS 2.53 1.11 0.97 0.81 0.70 0.60 0.51 191.73%
  QoQ % 127.93% 14.43% 19.75% 15.71% 16.67% 17.65% -
  Horiz. % 496.08% 217.65% 190.20% 158.82% 137.25% 117.65% 100.00%
P/EPS -15.97 -10.79 -9.96 -7.70 -8.71 -9.22 -9.25 44.06%
  QoQ % -48.01% -8.33% -29.35% 11.60% 5.53% 0.32% -
  Horiz. % 172.65% 116.65% 107.68% 83.24% 94.16% 99.68% 100.00%
EY -6.26 -9.27 -10.04 -12.98 -11.48 -10.84 -10.81 -30.59%
  QoQ % 32.47% 7.67% 22.65% -13.07% -5.90% -0.28% -
  Horiz. % 57.91% 85.75% 92.88% 120.07% 106.20% 100.28% 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 2.46 1.04 0.85 0.88 0.75 0.74 0.60 156.83%
  QoQ % 136.54% 22.35% -3.41% 17.33% 1.35% 23.33% -
  Horiz. % 410.00% 173.33% 141.67% 146.67% 125.00% 123.33% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers