[OCR] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 21.89%
YoY- -28.63%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 36,893 37,562 39,269 38,074 45,072 45,083 53,344 -21.74%
PBT -5,185 -5,735 -3,903 -3,559 -4,611 -3,460 -3,280 35.58%
Tax -204 -212 -140 -152 -140 -147 -203 0.32%
NP -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 33.66%
-
NP to SH -5,389 -5,947 -4,043 -3,711 -4,751 -3,607 -3,483 33.66%
-
Tax Rate - - - - - - - -
Total Cost 42,282 43,509 43,312 41,785 49,823 48,690 56,827 -17.84%
-
Net Worth 39,647 38,643 41,999 43,392 41,827 41,886 43,329 -5.73%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 39,647 38,643 41,999 43,392 41,827 41,886 43,329 -5.73%
NOSH 165,200 161,016 161,538 160,714 149,384 149,594 149,411 6.90%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -14.61% -15.83% -10.30% -9.75% -10.54% -8.00% -6.53% -
ROE -13.59% -15.39% -9.63% -8.55% -11.36% -8.61% -8.04% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 22.33 23.33 24.31 23.69 30.17 30.14 35.70 -26.79%
EPS -3.26 -3.69 -2.50 -2.31 -3.18 -2.41 -2.33 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.26 0.27 0.28 0.28 0.29 -11.82%
Adjusted Per Share Value based on latest NOSH - 160,714
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.06 2.10 2.19 2.13 2.52 2.52 2.98 -21.76%
EPS -0.30 -0.33 -0.23 -0.21 -0.27 -0.20 -0.19 35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0216 0.0235 0.0242 0.0234 0.0234 0.0242 -5.85%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.62 0.255 0.23 0.255 0.25 0.22 0.20 -
P/RPS 2.78 1.09 0.95 1.08 0.83 0.73 0.56 190.15%
P/EPS -19.01 -6.90 -9.19 -11.04 -7.86 -9.12 -8.58 69.70%
EY -5.26 -14.48 -10.88 -9.06 -12.72 -10.96 -11.66 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.06 0.88 0.94 0.89 0.79 0.69 140.32%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 16/12/14 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 -
Price 0.55 0.59 0.27 0.23 0.245 0.21 0.215 -
P/RPS 2.46 2.53 1.11 0.97 0.81 0.70 0.60 155.50%
P/EPS -16.86 -15.97 -10.79 -9.96 -7.70 -8.71 -9.22 49.37%
EY -5.93 -6.26 -9.27 -10.04 -12.98 -11.48 -10.84 -33.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.46 1.04 0.85 0.88 0.75 0.74 111.92%

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