Highlights

[OCR] YoY Annual (Unaudited) Result on 2015-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend YoY -     -34.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 74,957 88,773 38,452 36,763 37,562 45,083 42,650 9.18%
  YoY % -15.56% 130.87% 4.59% -2.13% -16.68% 5.70% -
  Horiz. % 175.75% 208.14% 90.16% 86.20% 88.07% 105.70% 100.00%
PBT -5,545 6,631 -4,021 -7,960 -5,735 -3,460 -2,030 16.94%
  YoY % -183.62% 264.91% 49.48% -38.80% -65.75% -70.44% -
  Horiz. % 273.15% -326.65% 198.08% 392.12% 282.51% 170.44% 100.00%
Tax -1,494 -3,927 -63 -32 -212 -147 -98 52.84%
  YoY % 61.96% -6,133.33% -96.88% 84.91% -44.22% -50.00% -
  Horiz. % 1,524.49% 4,007.14% 64.29% 32.65% 216.33% 150.00% 100.00%
NP -7,039 2,704 -4,084 -7,992 -5,947 -3,607 -2,128 20.48%
  YoY % -360.32% 166.21% 48.90% -34.39% -64.87% -69.50% -
  Horiz. % 330.78% -127.07% 191.92% 375.56% 279.46% 169.50% 100.00%
NP to SH -7,004 3,728 -4,091 -7,991 -5,947 -3,607 -2,128 20.38%
  YoY % -287.88% 191.13% 48.80% -34.37% -64.87% -69.50% -
  Horiz. % 329.14% -175.19% 192.25% 375.52% 279.46% 169.50% 100.00%
Tax Rate - % 59.22 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 81,996 86,069 42,536 44,755 43,509 48,690 44,778 9.88%
  YoY % -4.73% 102.34% -4.96% 2.86% -10.64% 8.74% -
  Horiz. % 183.12% 192.21% 94.99% 99.95% 97.17% 108.74% 100.00%
Net Worth 93,568 88,420 78,024 45,662 37,858 41,733 38,926 14.63%
  YoY % 5.82% 13.32% 70.87% 20.61% -9.29% 7.21% -
  Horiz. % 240.37% 227.15% 200.44% 117.30% 97.26% 107.21% 100.00%
Dividend
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 93,568 88,420 78,024 45,662 37,858 41,733 38,926 14.63%
  YoY % 5.82% 13.32% 70.87% 20.61% -9.29% 7.21% -
  Horiz. % 240.37% 227.15% 200.44% 117.30% 97.26% 107.21% 100.00%
NOSH 292,402 238,974 210,876 190,261 157,745 149,049 129,756 13.49%
  YoY % 22.36% 13.32% 10.83% 20.61% 5.83% 14.87% -
  Horiz. % 225.35% 184.17% 162.52% 146.63% 121.57% 114.87% 100.00%
Ratio Analysis
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -9.39 % 3.05 % -10.62 % -21.74 % -15.83 % -8.00 % -4.99 % 10.35%
  YoY % -407.87% 128.72% 51.15% -37.33% -97.88% -60.32% -
  Horiz. % 188.18% -61.12% 212.83% 435.67% 317.23% 160.32% 100.00%
ROE -7.49 % 4.22 % -5.24 % -17.50 % -15.71 % -8.64 % -5.47 % 5.02%
  YoY % -277.49% 180.53% 70.06% -11.39% -81.83% -57.95% -
  Horiz. % 136.93% -77.15% 95.80% 319.93% 287.20% 157.95% 100.00%
Per Share
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.63 37.15 18.23 19.32 23.81 30.25 32.87 -3.80%
  YoY % -31.01% 103.78% -5.64% -18.86% -21.29% -7.97% -
  Horiz. % 77.97% 113.02% 55.46% 58.78% 72.44% 92.03% 100.00%
EPS -2.43 1.56 -1.94 -4.20 -3.77 -2.42 -1.64 6.31%
  YoY % -255.77% 180.41% 53.81% -11.41% -55.79% -47.56% -
  Horiz. % 148.17% -95.12% 118.29% 256.10% 229.88% 147.56% 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 0.3200 0.3700 0.3700 0.2400 0.2400 0.2800 0.3000 1.01%
  YoY % -13.51% 0.00% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 106.67% 123.33% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 335,922
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 22.31 26.43 11.45 10.94 11.18 13.42 12.70 9.17%
  YoY % -15.59% 130.83% 4.66% -2.15% -16.69% 5.67% -
  Horiz. % 175.67% 208.11% 90.16% 86.14% 88.03% 105.67% 100.00%
EPS -2.09 1.11 -1.22 -2.38 -1.77 -1.07 -0.63 20.53%
  YoY % -288.29% 190.98% 48.74% -34.46% -65.42% -69.84% -
  Horiz. % 331.75% -176.19% 193.65% 377.78% 280.95% 169.84% 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 0.2785 0.2632 0.2323 0.1359 0.1127 0.1242 0.1159 14.63%
  YoY % 5.81% 13.30% 70.93% 20.59% -9.26% 7.16% -
  Horiz. % 240.29% 227.09% 200.43% 117.26% 97.24% 107.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/12/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.2900 0.5700 0.4050 0.5600 0.2550 0.2200 0.2000 -
P/RPS 1.13 1.53 2.22 2.90 1.07 0.73 0.61 10.08%
  YoY % -26.14% -31.08% -23.45% 171.03% 46.58% 19.67% -
  Horiz. % 185.25% 250.82% 363.93% 475.41% 175.41% 119.67% 100.00%
P/EPS -12.11 36.54 -20.88 -13.33 -6.76 -9.09 -12.20 -0.12%
  YoY % -133.14% 275.00% -56.64% -97.19% 25.63% 25.49% -
  Horiz. % 99.26% -299.51% 171.15% 109.26% 55.41% 74.51% 100.00%
EY -8.26 2.74 -4.79 -7.50 -14.78 -11.00 -8.20 0.11%
  YoY % -401.46% 157.20% 36.13% 49.26% -34.36% -34.15% -
  Horiz. % 100.73% -33.41% 58.41% 91.46% 180.24% 134.15% 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 0.91 1.54 1.09 2.33 1.06 0.79 0.67 4.88%
  YoY % -40.91% 41.28% -53.22% 119.81% 34.18% 17.91% -
  Horiz. % 135.82% 229.85% 162.69% 347.76% 158.21% 117.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/02/19 28/09/17 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 -
Price 0.2400 0.5700 0.3700 0.4950 0.5900 0.2100 0.2300 -
P/RPS 0.94 1.53 2.03 2.56 2.48 0.69 0.70 4.70%
  YoY % -38.56% -24.63% -20.70% 3.23% 259.42% -1.43% -
  Horiz. % 134.29% 218.57% 290.00% 365.71% 354.29% 98.57% 100.00%
P/EPS -10.02 36.54 -19.07 -11.79 -15.65 -8.68 -14.02 -5.10%
  YoY % -127.42% 291.61% -61.75% 24.66% -80.30% 38.09% -
  Horiz. % 71.47% -260.63% 136.02% 84.09% 111.63% 61.91% 100.00%
EY -9.98 2.74 -5.24 -8.48 -6.39 -11.52 -7.13 5.38%
  YoY % -464.23% 152.29% 38.21% -32.71% 44.53% -61.57% -
  Horiz. % 139.97% -38.43% 73.49% 118.93% 89.62% 161.57% 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 0.75 1.54 1.00 2.06 2.46 0.75 0.77 -0.41%
  YoY % -51.30% 54.00% -51.46% -16.26% 228.00% -2.60% -
  Horiz. % 97.40% 200.00% 129.87% 267.53% 319.48% 97.40% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
4. DUFU technology product used for Covid-19 detection? News1
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
8. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
Partners & Brokers