Highlights

[OCR] YoY Annualized Quarter Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     16.33%    YoY -     -118.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 38,216 40,549 39,490 47,242 32,984 17,590 19,070 12.27%
  YoY % -5.75% 2.68% -16.41% 43.23% 87.51% -7.76% -
  Horiz. % 200.39% 212.63% 207.08% 247.72% 172.96% 92.24% 100.00%
PBT -1,025 -4,006 -3,784 -3,193 -1,526 -705 -1,184 -2.37%
  YoY % 74.41% -5.88% -18.50% -109.17% -116.45% 40.43% -
  Horiz. % 86.60% 338.40% 319.59% 269.71% 128.94% 59.57% 100.00%
Tax -126 -138 -130 -140 0 0 0 -
  YoY % 8.65% -6.12% 6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.48% 99.05% 93.33% 100.00% - - -
NP -1,152 -4,145 -3,914 -3,333 -1,526 -705 -1,184 -0.46%
  YoY % 72.21% -5.89% -17.44% -118.34% -116.45% 40.43% -
  Horiz. % 97.30% 350.11% 330.63% 281.53% 128.94% 59.57% 100.00%
NP to SH -976 -4,145 -3,914 -3,333 -1,526 -705 -1,184 -3.17%
  YoY % 76.46% -5.89% -17.44% -118.34% -116.45% 40.43% -
  Horiz. % 82.43% 350.11% 330.63% 281.53% 128.94% 59.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 39,368 44,694 43,405 50,575 34,510 18,295 20,254 11.70%
  YoY % -11.92% 2.97% -14.18% 46.55% 88.62% -9.67% -
  Horiz. % 194.37% 220.66% 214.30% 249.70% 170.38% 90.33% 100.00%
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
  YoY % -4.94% 18.57% -5.41% 16.84% 197.90% -11.30% -
  Horiz. % 329.18% 346.29% 292.04% 308.74% 264.24% 88.70% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
  YoY % -4.94% 18.57% -5.41% 16.84% 197.90% -11.30% -
  Horiz. % 329.18% 346.29% 292.04% 308.74% 264.24% 88.70% 100.00%
NOSH 209,142 186,167 157,005 148,809 123,118 41,328 41,111 31.11%
  YoY % 12.34% 18.57% 5.51% 20.87% 197.90% 0.53% -
  Horiz. % 508.73% 452.84% 381.90% 361.97% 299.48% 100.53% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -3.01 % -10.22 % -9.91 % -7.06 % -4.63 % -4.01 % -6.21 % -11.36%
  YoY % 70.55% -3.13% -40.37% -52.48% -15.46% 35.43% -
  Horiz. % 48.47% 164.57% 159.58% 113.69% 74.56% 64.57% 100.00%
ROE -2.12 % -8.56 % -9.59 % -7.72 % -4.13 % -5.69 % -8.47 % -20.60%
  YoY % 75.23% 10.74% -24.22% -86.92% 27.42% 32.82% -
  Horiz. % 25.03% 101.06% 113.22% 91.15% 48.76% 67.18% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.27 21.78 25.15 31.75 26.79 42.56 46.39 -14.37%
  YoY % -16.12% -13.40% -20.79% 18.51% -37.05% -8.26% -
  Horiz. % 39.38% 46.95% 54.21% 68.44% 57.75% 91.74% 100.00%
EPS -0.47 -2.23 -2.49 -2.24 -1.24 -1.71 -2.88 -26.06%
  YoY % 78.92% 10.44% -11.16% -80.65% 27.49% 40.62% -
  Horiz. % 16.32% 77.43% 86.46% 77.78% 43.06% 59.38% 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 0.2200 0.2600 0.2600 0.2900 0.3000 0.3000 0.3400 -6.99%
  YoY % -15.38% 0.00% -10.34% -3.33% 0.00% -11.76% -
  Horiz. % 64.71% 76.47% 76.47% 85.29% 88.24% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,457
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 6.79 7.21 7.02 8.40 5.86 3.13 3.39 12.26%
  YoY % -5.83% 2.71% -16.43% 43.34% 87.22% -7.67% -
  Horiz. % 200.29% 212.68% 207.08% 247.79% 172.86% 92.33% 100.00%
EPS -0.17 -0.74 -0.70 -0.59 -0.27 -0.13 -0.21 -3.46%
  YoY % 77.03% -5.71% -18.64% -118.52% -107.69% 38.10% -
  Horiz. % 80.95% 352.38% 333.33% 280.95% 128.57% 61.90% 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 0.0818 0.0861 0.0726 0.0767 0.0657 0.0220 0.0249 21.90%
  YoY % -4.99% 18.60% -5.35% 16.74% 198.64% -11.65% -
  Horiz. % 328.51% 345.78% 291.57% 308.03% 263.86% 88.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.4950 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 -
P/RPS 2.71 2.32 0.91 0.63 0.75 0.75 0.60 28.54%
  YoY % 16.81% 154.95% 44.44% -16.00% 0.00% 25.00% -
  Horiz. % 451.67% 386.67% 151.67% 105.00% 125.00% 125.00% 100.00%
P/EPS -106.07 -22.68 -9.22 -8.93 -16.13 -18.75 -9.72 48.88%
  YoY % -367.68% -145.99% -3.25% 44.64% 13.97% -92.90% -
  Horiz. % 1,091.26% 233.33% 94.86% 91.87% 165.95% 192.90% 100.00%
EY -0.94 -4.41 -10.84 -11.20 -6.20 -5.33 -10.29 -32.87%
  YoY % 78.68% 59.32% 3.21% -80.65% -16.32% 48.20% -
  Horiz. % 9.14% 42.86% 105.35% 108.84% 60.25% 51.80% 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 2.25 1.94 0.88 0.69 0.67 1.07 0.82 18.30%
  YoY % 15.98% 120.45% 27.54% 2.99% -37.38% 30.49% -
  Horiz. % 274.39% 236.59% 107.32% 84.15% 81.71% 130.49% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 -
Price 0.4550 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 -
P/RPS 2.49 2.20 1.07 0.68 0.63 0.82 0.54 28.98%
  YoY % 13.18% 105.61% 57.35% 7.94% -23.17% 51.85% -
  Horiz. % 461.11% 407.41% 198.15% 125.93% 116.67% 151.85% 100.00%
P/EPS -97.50 -21.56 -10.83 -9.60 -13.71 -20.51 -8.68 49.60%
  YoY % -352.23% -99.08% -12.81% 29.98% 33.15% -136.29% -
  Horiz. % 1,123.27% 248.39% 124.77% 110.60% 157.95% 236.29% 100.00%
EY -1.03 -4.64 -9.23 -10.42 -7.29 -4.88 -11.52 -33.11%
  YoY % 77.80% 49.73% 11.42% -42.94% -49.39% 57.64% -
  Horiz. % 8.94% 40.28% 80.12% 90.45% 63.28% 42.36% 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 2.07 1.85 1.04 0.74 0.57 1.17 0.74 18.68%
  YoY % 11.89% 77.88% 40.54% 29.82% -51.28% 58.11% -
  Horiz. % 279.73% 250.00% 140.54% 100.00% 77.03% 158.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS