[OCR] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -20.73%
YoY- -25.38%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 38,074 45,072 45,083 53,344 52,701 44,055 42,650 -7.26%
PBT -3,559 -4,611 -3,460 -3,280 -2,704 -1,962 -2,030 45.24%
Tax -152 -140 -147 -203 -181 -160 -98 33.88%
NP -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 44.73%
-
NP to SH -3,711 -4,751 -3,607 -3,483 -2,885 -2,122 -2,128 44.73%
-
Tax Rate - - - - - - - -
Total Cost 41,785 49,823 48,690 56,827 55,586 46,177 44,778 -4.49%
-
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.92%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 43,392 41,827 41,886 43,329 44,486 43,250 44,681 -1.92%
NOSH 160,714 149,384 149,594 149,411 148,287 144,166 148,939 5.18%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -9.75% -10.54% -8.00% -6.53% -5.47% -4.82% -4.99% -
ROE -8.55% -11.36% -8.61% -8.04% -6.49% -4.91% -4.76% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 23.69 30.17 30.14 35.70 35.54 30.56 28.64 -11.85%
EPS -2.31 -3.18 -2.41 -2.33 -1.95 -1.47 -1.43 37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.29 0.30 0.30 0.30 -6.76%
Adjusted Per Share Value based on latest NOSH - 149,411
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.13 2.52 2.52 2.98 2.94 2.46 2.38 -7.11%
EPS -0.21 -0.27 -0.20 -0.19 -0.16 -0.12 -0.12 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0234 0.0234 0.0242 0.0249 0.0242 0.025 -2.13%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.255 0.25 0.22 0.20 0.205 0.34 0.20 -
P/RPS 1.08 0.83 0.73 0.56 0.58 1.11 0.70 33.41%
P/EPS -11.04 -7.86 -9.12 -8.58 -10.54 -23.10 -14.00 -14.60%
EY -9.06 -12.72 -10.96 -11.66 -9.49 -4.33 -7.14 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.79 0.69 0.68 1.13 0.67 25.24%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 19/12/12 27/09/12 -
Price 0.23 0.245 0.21 0.215 0.18 0.28 0.23 -
P/RPS 0.97 0.81 0.70 0.60 0.51 0.92 0.80 13.66%
P/EPS -9.96 -7.70 -8.71 -9.22 -9.25 -19.02 -16.10 -27.33%
EY -10.04 -12.98 -11.48 -10.84 -10.81 -5.26 -6.21 37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.75 0.74 0.60 0.93 0.77 6.79%

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