[OCR] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -8.95%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 35,239 36,893 37,562 39,269 38,074 45,072 45,083 -15.10%
PBT -4,829 -5,185 -5,735 -3,903 -3,559 -4,611 -3,460 24.81%
Tax -222 -204 -212 -140 -152 -140 -147 31.53%
NP -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 25.08%
-
NP to SH -5,051 -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 25.08%
-
Tax Rate - - - - - - - -
Total Cost 40,290 42,282 43,509 43,312 41,785 49,823 48,690 -11.82%
-
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.20%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 51,826 39,647 38,643 41,999 43,392 41,827 41,886 15.20%
NOSH 191,951 165,200 161,016 161,538 160,714 149,384 149,594 18.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -14.33% -14.61% -15.83% -10.30% -9.75% -10.54% -8.00% -
ROE -9.75% -13.59% -15.39% -9.63% -8.55% -11.36% -8.61% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 18.36 22.33 23.33 24.31 23.69 30.17 30.14 -28.07%
EPS -2.63 -3.26 -3.69 -2.50 -2.31 -3.18 -2.41 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.24 0.24 0.26 0.27 0.28 0.28 -2.38%
Adjusted Per Share Value based on latest NOSH - 161,538
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 1.97 2.06 2.10 2.19 2.13 2.52 2.52 -15.10%
EPS -0.28 -0.30 -0.33 -0.23 -0.21 -0.27 -0.20 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0221 0.0216 0.0235 0.0242 0.0234 0.0234 15.33%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.60 0.62 0.255 0.23 0.255 0.25 0.22 -
P/RPS 3.27 2.78 1.09 0.95 1.08 0.83 0.73 170.99%
P/EPS -22.80 -19.01 -6.90 -9.19 -11.04 -7.86 -9.12 83.89%
EY -4.39 -5.26 -14.48 -10.88 -9.06 -12.72 -10.96 -45.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.58 1.06 0.88 0.94 0.89 0.79 98.76%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 -
Price 0.485 0.55 0.59 0.27 0.23 0.245 0.21 -
P/RPS 2.64 2.46 2.53 1.11 0.97 0.81 0.70 141.70%
P/EPS -18.43 -16.86 -15.97 -10.79 -9.96 -7.70 -8.71 64.59%
EY -5.43 -5.93 -6.26 -9.27 -10.04 -12.98 -11.48 -39.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.29 2.46 1.04 0.85 0.88 0.75 78.97%

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