Highlights

[OCR] YoY Annualized Quarter Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     38.19%    YoY -     -116.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 40,549 39,490 47,242 32,984 17,590 19,070 22,864 10.02%
  YoY % 2.68% -16.41% 43.23% 87.51% -7.76% -16.59% -
  Horiz. % 177.35% 172.72% 206.62% 144.26% 76.94% 83.41% 100.00%
PBT -4,006 -3,784 -3,193 -1,526 -705 -1,184 -1,829 13.95%
  YoY % -5.88% -18.50% -109.17% -116.45% 40.43% 35.28% -
  Horiz. % 219.02% 206.85% 174.56% 83.45% 38.56% 64.72% 100.00%
Tax -138 -130 -140 0 0 0 0 -
  YoY % -6.12% 6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.05% 93.33% 100.00% - - - -
NP -4,145 -3,914 -3,333 -1,526 -705 -1,184 -1,829 14.60%
  YoY % -5.89% -17.44% -118.34% -116.45% 40.43% 35.28% -
  Horiz. % 226.60% 213.99% 182.22% 83.45% 38.56% 64.72% 100.00%
NP to SH -4,145 -3,914 -3,333 -1,526 -705 -1,184 -1,829 14.60%
  YoY % -5.89% -17.44% -118.34% -116.45% 40.43% 35.28% -
  Horiz. % 226.60% 213.99% 182.22% 83.45% 38.56% 64.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,694 43,405 50,575 34,510 18,295 20,254 24,693 10.39%
  YoY % 2.97% -14.18% 46.55% 88.62% -9.67% -17.98% -
  Horiz. % 181.00% 175.78% 204.82% 139.76% 74.09% 82.02% 100.00%
Net Worth 48,403 40,821 43,154 36,935 12,398 13,977 15,609 20.75%
  YoY % 18.57% -5.41% 16.84% 197.90% -11.30% -10.45% -
  Horiz. % 310.09% 261.51% 276.46% 236.62% 79.43% 89.55% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 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
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 48,403 40,821 43,154 36,935 12,398 13,977 15,609 20.75%
  YoY % 18.57% -5.41% 16.84% 197.90% -11.30% -10.45% -
  Horiz. % 310.09% 261.51% 276.46% 236.62% 79.43% 89.55% 100.00%
NOSH 186,167 157,005 148,809 123,118 41,328 41,111 41,077 28.63%
  YoY % 18.57% 5.51% 20.87% 197.90% 0.53% 0.08% -
  Horiz. % 453.21% 382.21% 362.26% 299.72% 100.61% 100.08% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -10.22 % -9.91 % -7.06 % -4.63 % -4.01 % -6.21 % -8.00 % 4.16%
  YoY % -3.13% -40.37% -52.48% -15.46% 35.43% 22.38% -
  Horiz. % 127.75% 123.88% 88.25% 57.88% 50.13% 77.62% 100.00%
ROE -8.56 % -9.59 % -7.72 % -4.13 % -5.69 % -8.47 % -11.72 % -5.10%
  YoY % 10.74% -24.22% -86.92% 27.42% 32.82% 27.73% -
  Horiz. % 73.04% 81.83% 65.87% 35.24% 48.55% 72.27% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 21.78 25.15 31.75 26.79 42.56 46.39 55.66 -14.47%
  YoY % -13.40% -20.79% 18.51% -37.05% -8.26% -16.65% -
  Horiz. % 39.13% 45.19% 57.04% 48.13% 76.46% 83.35% 100.00%
EPS -2.23 -2.49 -2.24 -1.24 -1.71 -2.88 -4.45 -10.87%
  YoY % 10.44% -11.16% -80.65% 27.49% 40.62% 35.28% -
  Horiz. % 50.11% 55.96% 50.34% 27.87% 38.43% 64.72% 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 0.2600 0.2600 0.2900 0.3000 0.3000 0.3400 0.3800 -6.13%
  YoY % 0.00% -10.34% -3.33% 0.00% -11.76% -10.53% -
  Horiz. % 68.42% 68.42% 76.32% 78.95% 78.95% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 12.27 11.95 14.30 9.98 5.32 5.77 6.92 10.01%
  YoY % 2.68% -16.43% 43.29% 87.59% -7.80% -16.62% -
  Horiz. % 177.31% 172.69% 206.65% 144.22% 76.88% 83.38% 100.00%
EPS -1.25 -1.19 -1.01 -0.46 -0.21 -0.36 -0.55 14.66%
  YoY % -5.04% -17.82% -119.57% -119.05% 41.67% 34.55% -
  Horiz. % 227.27% 216.36% 183.64% 83.64% 38.18% 65.45% 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 0.1465 0.1236 0.1306 0.1118 0.0375 0.0423 0.0473 20.72%
  YoY % 18.53% -5.36% 16.82% 198.13% -11.35% -10.57% -
  Horiz. % 309.73% 261.31% 276.11% 236.36% 79.28% 89.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 0.3100 -
P/RPS 2.32 0.91 0.63 0.75 0.75 0.60 0.56 26.72%
  YoY % 154.95% 44.44% -16.00% 0.00% 25.00% 7.14% -
  Horiz. % 414.29% 162.50% 112.50% 133.93% 133.93% 107.14% 100.00%
P/EPS -22.68 -9.22 -8.93 -16.13 -18.75 -9.72 -6.96 21.75%
  YoY % -145.99% -3.25% 44.64% 13.97% -92.90% -39.66% -
  Horiz. % 325.86% 132.47% 128.30% 231.75% 269.40% 139.66% 100.00%
EY -4.41 -10.84 -11.20 -6.20 -5.33 -10.29 -14.37 -17.86%
  YoY % 59.32% 3.21% -80.65% -16.32% 48.20% 28.39% -
  Horiz. % 30.69% 75.43% 77.94% 43.15% 37.09% 71.61% 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 1.94 0.88 0.69 0.67 1.07 0.82 0.82 15.43%
  YoY % 120.45% 27.54% 2.99% -37.38% 30.49% 0.00% -
  Horiz. % 236.59% 107.32% 84.15% 81.71% 130.49% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 -
Price 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 0.3100 -
P/RPS 2.20 1.07 0.68 0.63 0.82 0.54 0.56 25.60%
  YoY % 105.61% 57.35% 7.94% -23.17% 51.85% -3.57% -
  Horiz. % 392.86% 191.07% 121.43% 112.50% 146.43% 96.43% 100.00%
P/EPS -21.56 -10.83 -9.60 -13.71 -20.51 -8.68 -6.96 20.73%
  YoY % -99.08% -12.81% 29.98% 33.15% -136.29% -24.71% -
  Horiz. % 309.77% 155.60% 137.93% 196.98% 294.68% 124.71% 100.00%
EY -4.64 -9.23 -10.42 -7.29 -4.88 -11.52 -14.37 -17.16%
  YoY % 49.73% 11.42% -42.94% -49.39% 57.64% 19.83% -
  Horiz. % 32.29% 64.23% 72.51% 50.73% 33.96% 80.17% 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 1.85 1.04 0.74 0.57 1.17 0.74 0.82 14.52%
  YoY % 77.88% 40.54% 29.82% -51.28% 58.11% -9.76% -
  Horiz. % 225.61% 126.83% 90.24% 69.51% 142.68% 90.24% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers