Highlights

[OCR] YoY Annual (Unaudited) Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend YoY -     1.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 36,763 37,562 45,083 42,650 16,844 19,045 21,886 9.02%
  YoY % -2.13% -16.68% 5.70% 153.21% -11.56% -12.98% -
  Horiz. % 167.97% 171.63% 205.99% 194.87% 76.96% 87.02% 100.00%
PBT -7,960 -5,735 -3,460 -2,030 -2,162 -1,278 -2,583 20.62%
  YoY % -38.80% -65.75% -70.44% 6.11% -69.17% 50.52% -
  Horiz. % 308.17% 222.03% 133.95% 78.59% 83.70% 49.48% 100.00%
Tax -32 -212 -147 -98 0 0 106 -
  YoY % 84.91% -44.22% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % -30.19% -200.00% -138.68% -92.45% 0.00% 0.00% 100.00%
NP -7,992 -5,947 -3,607 -2,128 -2,162 -1,278 -2,477 21.55%
  YoY % -34.39% -64.87% -69.50% 1.57% -69.17% 48.41% -
  Horiz. % 322.65% 240.09% 145.62% 85.91% 87.28% 51.59% 100.00%
NP to SH -7,991 -5,947 -3,607 -2,128 -2,162 -1,278 -2,477 21.55%
  YoY % -34.37% -64.87% -69.50% 1.57% -69.17% 48.41% -
  Horiz. % 322.61% 240.09% 145.62% 85.91% 87.28% 51.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,755 43,509 48,690 44,778 19,006 20,323 24,363 10.66%
  YoY % 2.86% -10.64% 8.74% 135.60% -6.48% -16.58% -
  Horiz. % 183.70% 178.59% 199.85% 183.80% 78.01% 83.42% 100.00%
Net Worth 45,662 37,858 41,733 38,926 11,124 13,177 14,425 21.16%
  YoY % 20.61% -9.29% 7.21% 249.94% -15.58% -8.65% -
  Horiz. % 316.55% 262.45% 289.31% 269.85% 77.12% 91.35% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 45,662 37,858 41,733 38,926 11,124 13,177 14,425 21.16%
  YoY % 20.61% -9.29% 7.21% 249.94% -15.58% -8.65% -
  Horiz. % 316.55% 262.45% 289.31% 269.85% 77.12% 91.35% 100.00%
NOSH 190,261 157,745 149,049 129,756 41,200 41,179 41,214 29.02%
  YoY % 20.61% 5.83% 14.87% 214.94% 0.05% -0.08% -
  Horiz. % 461.64% 382.74% 361.64% 314.83% 99.96% 99.92% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % -6.71 % -11.32 % 11.48%
  YoY % -37.33% -97.88% -60.32% 61.14% -91.36% 40.72% -
  Horiz. % 192.05% 139.84% 70.67% 44.08% 113.43% 59.28% 100.00%
ROE -17.50 % -15.71 % -8.64 % -5.47 % -19.44 % -9.70 % -17.17 % 0.32%
  YoY % -11.39% -81.83% -57.95% 71.86% -100.41% 43.51% -
  Horiz. % 101.92% 91.50% 50.32% 31.86% 113.22% 56.49% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 19.32 23.81 30.25 32.87 40.88 46.25 53.10 -15.50%
  YoY % -18.86% -21.29% -7.97% -19.59% -11.61% -12.90% -
  Horiz. % 36.38% 44.84% 56.97% 61.90% 76.99% 87.10% 100.00%
EPS -4.20 -3.77 -2.42 -1.64 -5.25 -3.73 -6.01 -5.79%
  YoY % -11.41% -55.79% -47.56% 68.76% -40.75% 37.94% -
  Horiz. % 69.88% 62.73% 40.27% 27.29% 87.35% 62.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2400 0.2800 0.3000 0.2700 0.3200 0.3500 -6.09%
  YoY % 0.00% -14.29% -6.67% 11.11% -15.62% -8.57% -
  Horiz. % 68.57% 68.57% 80.00% 85.71% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 8.05 8.22 9.87 9.34 3.69 4.17 4.79 9.03%
  YoY % -2.07% -16.72% 5.67% 153.12% -11.51% -12.94% -
  Horiz. % 168.06% 171.61% 206.05% 194.99% 77.04% 87.06% 100.00%
EPS -1.75 -1.30 -0.79 -0.47 -0.47 -0.28 -0.54 21.64%
  YoY % -34.62% -64.56% -68.09% 0.00% -67.86% 48.15% -
  Horiz. % 324.07% 240.74% 146.30% 87.04% 87.04% 51.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.0829 0.0914 0.0852 0.0243 0.0288 0.0316 21.16%
  YoY % 20.63% -9.30% 7.28% 250.62% -15.62% -8.86% -
  Horiz. % 316.46% 262.34% 289.24% 269.62% 76.90% 91.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 0.3000 -
P/RPS 2.90 1.07 0.73 0.61 1.08 0.71 0.56 31.52%
  YoY % 171.03% 46.58% 19.67% -43.52% 52.11% 26.79% -
  Horiz. % 517.86% 191.07% 130.36% 108.93% 192.86% 126.79% 100.00%
P/EPS -13.33 -6.76 -9.09 -12.20 -8.38 -10.63 -4.99 17.78%
  YoY % -97.19% 25.63% 25.49% -45.58% 21.17% -113.03% -
  Horiz. % 267.13% 135.47% 182.16% 244.49% 167.94% 213.03% 100.00%
EY -7.50 -14.78 -11.00 -8.20 -11.93 -9.40 -20.03 -15.10%
  YoY % 49.26% -34.36% -34.15% 31.27% -26.91% 53.07% -
  Horiz. % 37.44% 73.79% 54.92% 40.94% 59.56% 46.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.33 1.06 0.79 0.67 1.63 1.03 0.86 18.06%
  YoY % 119.81% 34.18% 17.91% -58.90% 58.25% 19.77% -
  Horiz. % 270.93% 123.26% 91.86% 77.91% 189.53% 119.77% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 -
Price 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 0.2300 -
P/RPS 2.56 2.48 0.69 0.70 0.39 0.80 0.43 34.61%
  YoY % 3.23% 259.42% -1.43% 79.49% -51.25% 86.05% -
  Horiz. % 595.35% 576.74% 160.47% 162.79% 90.70% 186.05% 100.00%
P/EPS -11.79 -15.65 -8.68 -14.02 -3.05 -11.92 -3.83 20.60%
  YoY % 24.66% -80.30% 38.09% -359.67% 74.41% -211.23% -
  Horiz. % 307.83% 408.62% 226.63% 366.06% 79.63% 311.23% 100.00%
EY -8.48 -6.39 -11.52 -7.13 -32.80 -8.39 -26.13 -17.10%
  YoY % -32.71% 44.53% -61.57% 78.26% -290.94% 67.89% -
  Horiz. % 32.45% 24.45% 44.09% 27.29% 125.53% 32.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.06 2.46 0.75 0.77 0.59 1.16 0.66 20.88%
  YoY % -16.26% 228.00% -2.60% 30.51% -49.14% 75.76% -
  Horiz. % 312.12% 372.73% 113.64% 116.67% 89.39% 175.76% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS