[OCR] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -7.68%
YoY- -661.27%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 37,562 39,490 41,678 46,296 45,083 47,242 55,696 -23.15%
PBT -5,735 -3,784 -4,016 -3,664 -3,460 -3,193 -3,818 31.25%
Tax -212 -130 -176 -220 -147 -140 -166 17.76%
NP -5,947 -3,914 -4,192 -3,884 -3,607 -3,333 -3,984 30.70%
-
NP to SH -5,947 -3,914 -4,192 -3,884 -3,607 -3,333 -3,984 30.70%
-
Tax Rate - - - - - - - -
Total Cost 43,509 43,405 45,870 50,180 48,690 50,575 59,680 -19.04%
-
Net Worth 37,858 40,821 41,611 41,827 41,733 43,154 44,597 -10.37%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 37,858 40,821 41,611 41,827 41,733 43,154 44,597 -10.37%
NOSH 157,745 157,005 154,117 149,384 149,049 148,809 148,656 4.04%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -15.83% -9.91% -10.06% -8.39% -8.00% -7.06% -7.15% -
ROE -15.71% -9.59% -10.07% -9.29% -8.64% -7.72% -8.93% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 23.81 25.15 27.04 30.99 30.25 31.75 37.47 -26.14%
EPS -3.77 -2.49 -2.72 -2.60 -2.42 -2.24 -2.68 25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.27 0.28 0.28 0.29 0.30 -13.85%
Adjusted Per Share Value based on latest NOSH - 149,384
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 1.12 1.18 1.25 1.39 1.35 1.41 1.67 -23.43%
EPS -0.18 -0.12 -0.13 -0.12 -0.11 -0.10 -0.12 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0122 0.0125 0.0125 0.0125 0.0129 0.0133 -10.32%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.255 0.23 0.255 0.25 0.22 0.20 0.205 -
P/RPS 1.07 0.91 0.94 0.81 0.73 0.63 0.55 56.03%
P/EPS -6.76 -9.22 -9.38 -9.62 -9.09 -8.93 -7.65 -7.93%
EY -14.78 -10.84 -10.67 -10.40 -11.00 -11.20 -13.07 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.94 0.89 0.79 0.69 0.68 34.55%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 30/06/14 27/03/14 19/12/13 27/09/13 24/06/13 27/03/13 -
Price 0.59 0.27 0.23 0.245 0.21 0.215 0.18 -
P/RPS 2.48 1.07 0.85 0.79 0.69 0.68 0.48 199.76%
P/EPS -15.65 -10.83 -8.46 -9.42 -8.68 -9.60 -6.72 75.96%
EY -6.39 -9.23 -11.83 -10.61 -11.52 -10.42 -14.89 -43.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.04 0.85 0.88 0.75 0.74 0.60 156.82%

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