[OCR] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 108.13%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 45,083 35,432 27,848 11,585 42,650 24,738 17,797 85.93%
PBT -3,460 -2,395 -1,909 235 -2,030 -1,145 -1,235 98.85%
Tax -147 -105 -83 -62 -98 0 0 -
NP -3,607 -2,500 -1,992 173 -2,128 -1,145 -1,235 104.45%
-
NP to SH -3,607 -2,500 -1,992 173 -2,128 -1,145 -1,235 104.45%
-
Tax Rate - - - 26.38% - - - -
Total Cost 48,690 37,932 29,840 11,412 44,778 25,883 19,032 87.16%
-
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 41,733 43,154 44,597 43,250 38,926 36,935 35,123 12.19%
NOSH 149,049 148,809 148,656 144,166 129,756 123,118 113,302 20.07%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -8.00% -7.06% -7.15% 1.49% -4.99% -4.63% -6.94% -
ROE -8.64% -5.79% -4.47% 0.40% -5.47% -3.10% -3.52% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 30.25 23.81 18.73 8.04 32.87 20.09 15.71 54.83%
EPS -2.42 -1.68 -1.34 0.12 -1.64 -0.93 -1.09 70.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.30 0.30 0.30 0.30 0.31 -6.56%
Adjusted Per Share Value based on latest NOSH - 144,166
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.25 2.56 2.01 0.84 3.08 1.78 1.28 86.22%
EPS -0.26 -0.18 -0.14 0.01 -0.15 -0.08 -0.09 102.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0311 0.0322 0.0312 0.0281 0.0266 0.0253 12.29%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.22 0.20 0.205 0.34 0.20 0.20 0.24 -
P/RPS 0.73 0.84 1.09 4.23 0.61 1.00 1.53 -38.96%
P/EPS -9.09 -11.90 -15.30 283.33 -12.20 -21.51 -22.02 -44.58%
EY -11.00 -8.40 -6.54 0.35 -8.20 -4.65 -4.54 80.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.68 1.13 0.67 0.67 0.77 1.72%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.21 0.215 0.18 0.28 0.23 0.17 0.21 -
P/RPS 0.69 0.90 0.96 3.48 0.70 0.85 1.34 -35.78%
P/EPS -8.68 -12.80 -13.43 233.33 -14.02 -18.28 -19.27 -41.26%
EY -11.52 -7.81 -7.44 0.43 -7.13 -5.47 -5.19 70.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.60 0.93 0.77 0.57 0.68 6.75%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment