Highlights

[OCR] QoQ TTM Result on 2014-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 16-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     9.38%    YoY -     -13.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 36,763 38,356 35,239 36,893 37,562 39,269 38,074 -2.32%
  QoQ % -4.15% 8.85% -4.48% -1.78% -4.35% 3.14% -
  Horiz. % 96.56% 100.74% 92.55% 96.90% 98.66% 103.14% 100.00%
PBT -7,960 -5,902 -4,829 -5,185 -5,735 -3,903 -3,559 71.28%
  QoQ % -34.87% -22.22% 6.87% 9.59% -46.94% -9.67% -
  Horiz. % 223.66% 165.83% 135.68% 145.69% 161.14% 109.67% 100.00%
Tax -32 -218 -222 -204 -212 -140 -152 -64.71%
  QoQ % 85.32% 1.80% -8.82% 3.77% -51.43% 7.89% -
  Horiz. % 21.05% 143.42% 146.05% 134.21% 139.47% 92.11% 100.00%
NP -7,992 -6,120 -5,051 -5,389 -5,947 -4,043 -3,711 67.00%
  QoQ % -30.59% -21.16% 6.27% 9.38% -47.09% -8.95% -
  Horiz. % 215.36% 164.92% 136.11% 145.22% 160.25% 108.95% 100.00%
NP to SH -7,991 -6,120 -5,051 -5,389 -5,947 -4,043 -3,711 66.99%
  QoQ % -30.57% -21.16% 6.27% 9.38% -47.09% -8.95% -
  Horiz. % 215.33% 164.92% 136.11% 145.22% 160.25% 108.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,755 44,476 40,290 42,282 43,509 43,312 41,785 4.70%
  QoQ % 0.63% 10.39% -4.71% -2.82% 0.45% 3.65% -
  Horiz. % 107.11% 106.44% 96.42% 101.19% 104.13% 103.65% 100.00%
Net Worth 49,024 52,802 51,826 39,647 38,643 41,999 43,392 8.50%
  QoQ % -7.15% 1.88% 30.72% 2.60% -7.99% -3.21% -
  Horiz. % 112.98% 121.68% 119.44% 91.37% 89.06% 96.79% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 49,024 52,802 51,826 39,647 38,643 41,999 43,392 8.50%
  QoQ % -7.15% 1.88% 30.72% 2.60% -7.99% -3.21% -
  Horiz. % 112.98% 121.68% 119.44% 91.37% 89.06% 96.79% 100.00%
NOSH 204,267 203,085 191,951 165,200 161,016 161,538 160,714 17.39%
  QoQ % 0.58% 5.80% 16.19% 2.60% -0.32% 0.51% -
  Horiz. % 127.10% 126.36% 119.44% 102.79% 100.19% 100.51% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin -21.74 % -15.96 % -14.33 % -14.61 % -15.83 % -10.30 % -9.75 % 70.93%
  QoQ % -36.22% -11.37% 1.92% 7.71% -53.69% -5.64% -
  Horiz. % 222.97% 163.69% 146.97% 149.85% 162.36% 105.64% 100.00%
ROE -16.30 % -11.59 % -9.75 % -13.59 % -15.39 % -9.63 % -8.55 % 53.93%
  QoQ % -40.64% -18.87% 28.26% 11.70% -59.81% -12.63% -
  Horiz. % 190.64% 135.56% 114.04% 158.95% 180.00% 112.63% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 18.00 18.89 18.36 22.33 23.33 24.31 23.69 -16.78%
  QoQ % -4.71% 2.89% -17.78% -4.29% -4.03% 2.62% -
  Horiz. % 75.98% 79.74% 77.50% 94.26% 98.48% 102.62% 100.00%
EPS -3.91 -3.01 -2.63 -3.26 -3.69 -2.50 -2.31 42.17%
  QoQ % -29.90% -14.45% 19.33% 11.65% -47.60% -8.23% -
  Horiz. % 169.26% 130.30% 113.85% 141.13% 159.74% 108.23% 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 0.2400 0.2400 0.2600 0.2700 -7.57%
  QoQ % -7.69% -3.70% 12.50% 0.00% -7.69% -3.70% -
  Horiz. % 88.89% 96.30% 100.00% 88.89% 88.89% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 11.13 11.61 10.67 11.17 11.37 11.89 11.53 -2.33%
  QoQ % -4.13% 8.81% -4.48% -1.76% -4.37% 3.12% -
  Horiz. % 96.53% 100.69% 92.54% 96.88% 98.61% 103.12% 100.00%
EPS -2.42 -1.85 -1.53 -1.63 -1.80 -1.22 -1.12 67.37%
  QoQ % -30.81% -20.92% 6.13% 9.44% -47.54% -8.93% -
  Horiz. % 216.07% 165.18% 136.61% 145.54% 160.71% 108.93% 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 0.1484 0.1598 0.1569 0.1200 0.1170 0.1271 0.1314 8.47%
  QoQ % -7.13% 1.85% 30.75% 2.56% -7.95% -3.27% -
  Horiz. % 112.94% 121.61% 119.41% 91.32% 89.04% 96.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.5600 0.5050 0.6000 0.6200 0.2550 0.2300 0.2550 -
P/RPS 3.11 2.67 3.27 2.78 1.09 0.95 1.08 102.80%
  QoQ % 16.48% -18.35% 17.63% 155.05% 14.74% -12.04% -
  Horiz. % 287.96% 247.22% 302.78% 257.41% 100.93% 87.96% 100.00%
P/EPS -14.31 -16.76 -22.80 -19.01 -6.90 -9.19 -11.04 18.94%
  QoQ % 14.62% 26.49% -19.94% -175.51% 24.92% 16.76% -
  Horiz. % 129.62% 151.81% 206.52% 172.19% 62.50% 83.24% 100.00%
EY -6.99 -5.97 -4.39 -5.26 -14.48 -10.88 -9.06 -15.92%
  QoQ % -17.09% -35.99% 16.54% 63.67% -33.09% -20.09% -
  Horiz. % 77.15% 65.89% 48.45% 58.06% 159.82% 120.09% 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 2.33 1.94 2.22 2.58 1.06 0.88 0.94 83.46%
  QoQ % 20.10% -12.61% -13.95% 143.40% 20.45% -6.38% -
  Horiz. % 247.87% 206.38% 236.17% 274.47% 112.77% 93.62% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 26/06/15 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 -
Price 0.4950 0.4800 0.4850 0.5500 0.5900 0.2700 0.2300 -
P/RPS 2.75 2.54 2.64 2.46 2.53 1.11 0.97 100.69%
  QoQ % 8.27% -3.79% 7.32% -2.77% 127.93% 14.43% -
  Horiz. % 283.51% 261.86% 272.16% 253.61% 260.82% 114.43% 100.00%
P/EPS -12.65 -15.93 -18.43 -16.86 -15.97 -10.79 -9.96 17.33%
  QoQ % 20.59% 13.56% -9.31% -5.57% -48.01% -8.33% -
  Horiz. % 127.01% 159.94% 185.04% 169.28% 160.34% 108.33% 100.00%
EY -7.90 -6.28 -5.43 -5.93 -6.26 -9.27 -10.04 -14.81%
  QoQ % -25.80% -15.65% 8.43% 5.27% 32.47% 7.67% -
  Horiz. % 78.69% 62.55% 54.08% 59.06% 62.35% 92.33% 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 2.06 1.85 1.80 2.29 2.46 1.04 0.85 80.72%
  QoQ % 11.35% 2.78% -21.40% -6.91% 136.54% 22.35% -
  Horiz. % 242.35% 217.65% 211.76% 269.41% 289.41% 122.35% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers