[OCR] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 106.42%
YoY- 110.25%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 16,263 11,585 17,912 6,941 7,617 10,180 3,651 169.50%
PBT -2,144 235 -885 90 -1,402 167 -1,633 19.80%
Tax -21 -62 -98 0 0 0 0 -
NP -2,165 173 -983 90 -1,402 167 -1,633 20.58%
-
NP to SH -2,165 173 -983 90 -1,402 167 -1,633 20.58%
-
Tax Rate - 26.38% - 0.00% - 0.00% - -
Total Cost 18,428 11,412 18,895 6,851 9,019 10,013 5,284 129.10%
-
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 44,486 43,250 44,681 45,000 42,196 44,533 11,134 150.74%
NOSH 148,287 144,166 148,939 150,000 136,116 139,166 41,237 133.80%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -13.31% 1.49% -5.49% 1.30% -18.41% 1.64% -44.73% -
ROE -4.87% 0.40% -2.20% 0.20% -3.32% 0.38% -14.67% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 10.97 8.04 12.03 4.63 5.60 7.31 8.85 15.31%
EPS -1.46 0.12 -0.66 0.06 -1.03 0.12 -3.96 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.30 0.31 0.32 0.27 7.24%
Adjusted Per Share Value based on latest NOSH - 150,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1.17 0.84 1.29 0.50 0.55 0.73 0.26 171.32%
EPS -0.16 0.01 -0.07 0.01 -0.10 0.01 -0.12 21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0312 0.0322 0.0325 0.0304 0.0321 0.008 151.44%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.205 0.34 0.20 0.20 0.24 0.17 0.44 -
P/RPS 1.87 4.23 1.66 4.32 4.29 2.32 4.97 -47.72%
P/EPS -14.04 283.33 -30.30 333.33 -23.30 141.67 -11.11 16.80%
EY -7.12 0.35 -3.30 0.30 -4.29 0.71 -9.00 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.13 0.67 0.67 0.77 0.53 1.63 -44.02%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 27/09/12 28/06/12 29/03/12 22/12/11 30/09/11 -
Price 0.18 0.28 0.23 0.17 0.21 0.19 0.16 -
P/RPS 1.64 3.48 1.91 3.67 3.75 2.60 1.81 -6.33%
P/EPS -12.33 233.33 -34.85 283.33 -20.39 158.33 -4.04 109.69%
EY -8.11 0.43 -2.87 0.35 -4.90 0.63 -24.75 -52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 0.77 0.57 0.68 0.59 0.59 1.12%

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