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 - 330,781
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 11.55 12.26 11.94 14.28 9.97 5.32 5.77 12.25%
  YoY % -5.79% 2.68% -16.39% 43.23% 87.41% -7.80% -
  Horiz. % 200.17% 212.48% 206.93% 247.49% 172.79% 92.20% 100.00%
EPS -0.30 -1.25 -1.18 -1.01 -0.46 -0.21 -0.36 -2.99%
  YoY % 76.00% -5.93% -16.83% -119.57% -119.05% 41.67% -
  Horiz. % 83.33% 347.22% 327.78% 280.56% 127.78% 58.33% 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 0.1391 0.1463 0.1234 0.1305 0.1117 0.0375 0.0423 21.92%
  YoY % -4.92% 18.56% -5.44% 16.83% 197.87% -11.35% -
  Horiz. % 328.84% 345.86% 291.73% 308.51% 264.07% 88.65% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers