Highlights

[OCR] YoY Annual (Unaudited) Result on 2014-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend YoY -     -64.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 88,773 38,452 36,763 37,562 45,083 42,650 16,844 31.89%
  YoY % 130.87% 4.59% -2.13% -16.68% 5.70% 153.21% -
  Horiz. % 527.03% 228.28% 218.26% 223.00% 267.65% 253.21% 100.00%
PBT 6,631 -4,021 -7,960 -5,735 -3,460 -2,030 -2,162 -
  YoY % 264.91% 49.48% -38.80% -65.75% -70.44% 6.11% -
  Horiz. % -306.71% 185.99% 368.18% 265.26% 160.04% 93.89% 100.00%
Tax -3,927 -63 -32 -212 -147 -98 0 -
  YoY % -6,133.33% -96.88% 84.91% -44.22% -50.00% 0.00% -
  Horiz. % 4,007.14% 64.29% 32.65% 216.33% 150.00% 100.00% -
NP 2,704 -4,084 -7,992 -5,947 -3,607 -2,128 -2,162 -
  YoY % 166.21% 48.90% -34.39% -64.87% -69.50% 1.57% -
  Horiz. % -125.07% 188.90% 369.66% 275.07% 166.84% 98.43% 100.00%
NP to SH 3,728 -4,091 -7,991 -5,947 -3,607 -2,128 -2,162 -
  YoY % 191.13% 48.80% -34.37% -64.87% -69.50% 1.57% -
  Horiz. % -172.43% 189.22% 369.61% 275.07% 166.84% 98.43% 100.00%
Tax Rate 59.22 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 86,069 42,536 44,755 43,509 48,690 44,778 19,006 28.60%
  YoY % 102.34% -4.96% 2.86% -10.64% 8.74% 135.60% -
  Horiz. % 452.85% 223.80% 235.48% 228.92% 256.18% 235.60% 100.00%
Net Worth 88,420 78,024 45,662 37,858 41,733 38,926 11,124 41.23%
  YoY % 13.32% 70.87% 20.61% -9.29% 7.21% 249.94% -
  Horiz. % 794.86% 701.40% 410.49% 340.34% 375.17% 349.94% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 88,420 78,024 45,662 37,858 41,733 38,926 11,124 41.23%
  YoY % 13.32% 70.87% 20.61% -9.29% 7.21% 249.94% -
  Horiz. % 794.86% 701.40% 410.49% 340.34% 375.17% 349.94% 100.00%
NOSH 238,974 210,876 190,261 157,745 149,049 129,756 41,200 34.01%
  YoY % 13.32% 10.83% 20.61% 5.83% 14.87% 214.94% -
  Horiz. % 580.03% 511.84% 461.80% 382.88% 361.77% 314.94% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.05 % -10.62 % -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % -
  YoY % 128.72% 51.15% -37.33% -97.88% -60.32% 61.14% -
  Horiz. % -23.75% 82.71% 169.31% 123.29% 62.31% 38.86% 100.00%
ROE 4.22 % -5.24 % -17.50 % -15.71 % -8.64 % -5.47 % -19.44 % -
  YoY % 180.53% 70.06% -11.39% -81.83% -57.95% 71.86% -
  Horiz. % -21.71% 26.95% 90.02% 80.81% 44.44% 28.14% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 37.15 18.23 19.32 23.81 30.25 32.87 40.88 -1.58%
  YoY % 103.78% -5.64% -18.86% -21.29% -7.97% -19.59% -
  Horiz. % 90.88% 44.59% 47.26% 58.24% 74.00% 80.41% 100.00%
EPS 1.56 -1.94 -4.20 -3.77 -2.42 -1.64 -5.25 -
  YoY % 180.41% 53.81% -11.41% -55.79% -47.56% 68.76% -
  Horiz. % -29.71% 36.95% 80.00% 71.81% 46.10% 31.24% 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 0.3700 0.3700 0.2400 0.2400 0.2800 0.3000 0.2700 5.39%
  YoY % 0.00% 54.17% 0.00% -14.29% -6.67% 11.11% -
  Horiz. % 137.04% 137.04% 88.89% 88.89% 103.70% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.43 8.42 8.05 8.22 9.87 9.34 3.69 31.87%
  YoY % 130.76% 4.60% -2.07% -16.72% 5.67% 153.12% -
  Horiz. % 526.56% 228.18% 218.16% 222.76% 267.48% 253.12% 100.00%
EPS 0.82 -0.90 -1.75 -1.30 -0.79 -0.47 -0.47 -
  YoY % 191.11% 48.57% -34.62% -64.56% -68.09% 0.00% -
  Horiz. % -174.47% 191.49% 372.34% 276.60% 168.09% 100.00% 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 0.1935 0.1708 0.1000 0.0829 0.0914 0.0852 0.0243 41.27%
  YoY % 13.29% 70.80% 20.63% -9.30% 7.28% 250.62% -
  Horiz. % 796.30% 702.88% 411.52% 341.15% 376.13% 350.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.5700 0.4050 0.5600 0.2550 0.2200 0.2000 0.4400 -
P/RPS 1.53 2.22 2.90 1.07 0.73 0.61 1.08 5.97%
  YoY % -31.08% -23.45% 171.03% 46.58% 19.67% -43.52% -
  Horiz. % 141.67% 205.56% 268.52% 99.07% 67.59% 56.48% 100.00%
P/EPS 36.54 -20.88 -13.33 -6.76 -9.09 -12.20 -8.38 -
  YoY % 275.00% -56.64% -97.19% 25.63% 25.49% -45.58% -
  Horiz. % -436.04% 249.16% 159.07% 80.67% 108.47% 145.58% 100.00%
EY 2.74 -4.79 -7.50 -14.78 -11.00 -8.20 -11.93 -
  YoY % 157.20% 36.13% 49.26% -34.36% -34.15% 31.27% -
  Horiz. % -22.97% 40.15% 62.87% 123.89% 92.20% 68.73% 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 1.54 1.09 2.33 1.06 0.79 0.67 1.63 -0.94%
  YoY % 41.28% -53.22% 119.81% 34.18% 17.91% -58.90% -
  Horiz. % 94.48% 66.87% 142.94% 65.03% 48.47% 41.10% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 -
Price 0.5700 0.3700 0.4950 0.5900 0.2100 0.2300 0.1600 -
P/RPS 1.53 2.03 2.56 2.48 0.69 0.70 0.39 25.56%
  YoY % -24.63% -20.70% 3.23% 259.42% -1.43% 79.49% -
  Horiz. % 392.31% 520.51% 656.41% 635.90% 176.92% 179.49% 100.00%
P/EPS 36.54 -19.07 -11.79 -15.65 -8.68 -14.02 -3.05 -
  YoY % 291.61% -61.75% 24.66% -80.30% 38.09% -359.67% -
  Horiz. % -1,198.03% 625.25% 386.56% 513.11% 284.59% 459.67% 100.00%
EY 2.74 -5.24 -8.48 -6.39 -11.52 -7.13 -32.80 -
  YoY % 152.29% 38.21% -32.71% 44.53% -61.57% 78.26% -
  Horiz. % -8.35% 15.98% 25.85% 19.48% 35.12% 21.74% 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 1.54 1.00 2.06 2.46 0.75 0.77 0.59 17.32%
  YoY % 54.00% -51.46% -16.26% 228.00% -2.60% 30.51% -
  Horiz. % 261.02% 169.49% 349.15% 416.95% 127.12% 130.51% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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