Highlights

[OCR] YoY Annualized Quarter Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     6.62%    YoY -     -17.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 0 38,216 40,549 39,490 47,242 32,984 17,590 -
  YoY % 0.00% -5.75% 2.68% -16.41% 43.23% 87.51% -
  Horiz. % 0.00% 217.25% 230.52% 224.50% 268.57% 187.51% 100.00%
PBT 0 -1,025 -4,006 -3,784 -3,193 -1,526 -705 -
  YoY % 0.00% 74.41% -5.88% -18.50% -109.17% -116.45% -
  Horiz. % -0.00% 145.37% 568.05% 536.48% 452.74% 216.45% 100.00%
Tax 0 -126 -138 -130 -140 0 0 -
  YoY % 0.00% 8.65% -6.12% 6.67% 0.00% 0.00% -
  Horiz. % -0.00% 90.48% 99.05% 93.33% 100.00% - -
NP 0 -1,152 -4,145 -3,914 -3,333 -1,526 -705 -
  YoY % 0.00% 72.21% -5.89% -17.44% -118.34% -116.45% -
  Horiz. % -0.00% 163.33% 587.71% 555.01% 472.59% 216.45% 100.00%
NP to SH 0 -976 -4,145 -3,914 -3,333 -1,526 -705 -
  YoY % 0.00% 76.46% -5.89% -17.44% -118.34% -116.45% -
  Horiz. % -0.00% 138.37% 587.71% 555.01% 472.59% 216.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 0 39,368 44,694 43,405 50,575 34,510 18,295 -
  YoY % 0.00% -11.92% 2.97% -14.18% 46.55% 88.62% -
  Horiz. % 0.00% 215.17% 244.29% 237.24% 276.43% 188.62% 100.00%
Net Worth - 46,011 48,403 40,821 43,154 36,935 12,398 -
  YoY % 0.00% -4.94% 18.57% -5.41% 16.84% 197.90% -
  Horiz. % 0.00% 371.11% 390.40% 329.25% 348.07% 297.90% 100.00%
Dividend
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 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
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth - 46,011 48,403 40,821 43,154 36,935 12,398 -
  YoY % 0.00% -4.94% 18.57% -5.41% 16.84% 197.90% -
  Horiz. % 0.00% 371.11% 390.40% 329.25% 348.07% 297.90% 100.00%
NOSH 292,395 209,142 186,167 157,005 148,809 123,118 41,328 30.15%
  YoY % 39.81% 12.34% 18.57% 5.51% 20.87% 197.90% -
  Horiz. % 707.50% 506.05% 450.46% 379.90% 360.07% 297.90% 100.00%
Ratio Analysis
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin - % -3.01 % -10.22 % -9.91 % -7.06 % -4.63 % -4.01 % -
  YoY % 0.00% 70.55% -3.13% -40.37% -52.48% -15.46% -
  Horiz. % 0.00% 75.06% 254.86% 247.13% 176.06% 115.46% 100.00%
ROE - % -2.12 % -8.56 % -9.59 % -7.72 % -4.13 % -5.69 % -
  YoY % 0.00% 75.23% 10.74% -24.22% -86.92% 27.42% -
  Horiz. % 0.00% 37.26% 150.44% 168.54% 135.68% 72.58% 100.00%
Per Share
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS - 18.27 21.78 25.15 31.75 26.79 42.56 -
  YoY % 0.00% -16.12% -13.40% -20.79% 18.51% -37.05% -
  Horiz. % 0.00% 42.93% 51.17% 59.09% 74.60% 62.95% 100.00%
EPS 0.00 -0.47 -2.23 -2.49 -2.24 -1.24 -1.71 -
  YoY % 0.00% 78.92% 10.44% -11.16% -80.65% 27.49% -
  Horiz. % -0.00% 27.49% 130.41% 145.61% 130.99% 72.51% 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 -
  YoY % 0.00% -15.38% 0.00% -10.34% -3.33% 0.00% -
  Horiz. % 0.00% 73.33% 86.67% 86.67% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS - 11.56 12.26 11.94 14.28 9.97 5.32 -
  YoY % 0.00% -5.71% 2.68% -16.39% 43.23% 87.41% -
  Horiz. % 0.00% 217.29% 230.45% 224.44% 268.42% 187.41% 100.00%
EPS 0.00 -0.30 -1.25 -1.18 -1.01 -0.46 -0.21 -
  YoY % 0.00% 76.00% -5.93% -16.83% -119.57% -119.05% -
  Horiz. % -0.00% 142.86% 595.24% 561.90% 480.95% 219.05% 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 0.1464 0.1234 0.1305 0.1117 0.0375 -
  YoY % 0.00% -4.99% 18.64% -5.44% 16.83% 197.87% -
  Horiz. % 0.00% 370.93% 390.40% 329.07% 348.00% 297.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/09/18 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.3250 0.4950 0.5050 0.2300 0.2000 0.2000 0.3200 -
P/RPS 0.00 2.71 2.32 0.91 0.63 0.75 0.75 -
  YoY % 0.00% 16.81% 154.95% 44.44% -16.00% 0.00% -
  Horiz. % 0.00% 361.33% 309.33% 121.33% 84.00% 100.00% 100.00%
P/EPS 0.00 -106.07 -22.68 -9.22 -8.93 -16.13 -18.75 -
  YoY % 0.00% -367.68% -145.99% -3.25% 44.64% 13.97% -
  Horiz. % -0.00% 565.71% 120.96% 49.17% 47.63% 86.03% 100.00%
EY 0.00 -0.94 -4.41 -10.84 -11.20 -6.20 -5.33 -
  YoY % 0.00% 78.68% 59.32% 3.21% -80.65% -16.32% -
  Horiz. % -0.00% 17.64% 82.74% 203.38% 210.13% 116.32% 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 0.00 2.25 1.94 0.88 0.69 0.67 1.07 -
  YoY % 0.00% 15.98% 120.45% 27.54% 2.99% -37.38% -
  Horiz. % 0.00% 210.28% 181.31% 82.24% 64.49% 62.62% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date - 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 -
Price 0.0000 0.4550 0.4800 0.2700 0.2150 0.1700 0.3500 -
P/RPS 0.00 2.49 2.20 1.07 0.68 0.63 0.82 -
  YoY % 0.00% 13.18% 105.61% 57.35% 7.94% -23.17% -
  Horiz. % 0.00% 303.66% 268.29% 130.49% 82.93% 76.83% 100.00%
P/EPS 0.00 -97.50 -21.56 -10.83 -9.60 -13.71 -20.51 -
  YoY % 0.00% -352.23% -99.08% -12.81% 29.98% 33.15% -
  Horiz. % -0.00% 475.38% 105.12% 52.80% 46.81% 66.85% 100.00%
EY 0.00 -1.03 -4.64 -9.23 -10.42 -7.29 -4.88 -
  YoY % 0.00% 77.80% 49.73% 11.42% -42.94% -49.39% -
  Horiz. % -0.00% 21.11% 95.08% 189.14% 213.52% 149.39% 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 0.00 2.07 1.85 1.04 0.74 0.57 1.17 -
  YoY % 0.00% 11.89% 77.88% 40.54% 29.82% -51.28% -
  Horiz. % 0.00% 176.92% 158.12% 88.89% 63.25% 48.72% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers