Highlights

[OCR] YoY Annualized Quarter Result on 2013-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -675.72%    YoY -     -61.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 40,134 37,032 41,678 55,696 35,594 19,548 17,668 14.65%
  YoY % 8.38% -11.15% -25.17% 56.48% 82.09% 10.64% -
  Horiz. % 227.16% 209.60% 235.90% 315.24% 201.46% 110.64% 100.00%
PBT 1,460 -2,204 -4,016 -3,818 -2,470 698 -1,816 -
  YoY % 166.24% 45.12% -5.19% -54.57% -453.87% 138.44% -
  Horiz. % -80.40% 121.37% 221.15% 210.24% 136.01% -38.44% 100.00%
Tax -332 -196 -176 -166 0 0 0 -
  YoY % -69.39% -11.36% -6.02% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 118.07% 106.02% 100.00% - - -
NP 1,128 -2,400 -4,192 -3,984 -2,470 698 -1,816 -
  YoY % 147.00% 42.75% -5.22% -61.30% -453.87% 138.44% -
  Horiz. % -62.11% 132.16% 230.84% 219.38% 136.01% -38.44% 100.00%
NP to SH 1,192 -2,400 -4,192 -3,984 -2,470 698 -1,816 -
  YoY % 149.67% 42.75% -5.22% -61.30% -453.87% 138.44% -
  Horiz. % -65.64% 132.16% 230.84% 219.38% 136.01% -38.44% 100.00%
Tax Rate 22.74 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 39,006 39,432 45,870 59,680 38,064 18,850 19,484 12.26%
  YoY % -1.08% -14.04% -23.14% 56.79% 101.93% -3.25% -
  Horiz. % 200.20% 202.38% 235.42% 306.30% 195.36% 96.75% 100.00%
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
  YoY % -5.11% 14.50% -6.69% 26.97% 159.23% -3.01% -
  Horiz. % 323.67% 341.09% 297.88% 319.25% 251.44% 96.99% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
  YoY % -5.11% 14.50% -6.69% 26.97% 159.23% -3.01% -
  Horiz. % 323.67% 341.09% 297.88% 319.25% 251.44% 96.99% 100.00%
NOSH 205,517 176,470 154,117 148,656 113,302 41,058 41,085 30.76%
  YoY % 16.46% 14.50% 3.67% 31.20% 175.95% -0.07% -
  Horiz. % 500.21% 429.52% 375.11% 361.82% 275.77% 99.93% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.81 % -6.48 % -10.06 % -7.15 % -6.94 % 3.57 % -10.28 % -
  YoY % 143.36% 35.59% -40.70% -3.03% -294.40% 134.73% -
  Horiz. % -27.33% 63.04% 97.86% 69.55% 67.51% -34.73% 100.00%
ROE 2.64 % -5.04 % -10.07 % -8.93 % -7.03 % 5.15 % -13.00 % -
  YoY % 152.38% 49.95% -12.77% -27.03% -236.50% 139.62% -
  Horiz. % -20.31% 38.77% 77.46% 68.69% 54.08% -39.62% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.53 20.98 27.04 37.47 31.41 47.61 43.00 -12.32%
  YoY % -6.91% -22.41% -27.84% 19.29% -34.03% 10.72% -
  Horiz. % 45.42% 48.79% 62.88% 87.14% 73.05% 110.72% 100.00%
EPS 0.58 -1.36 -2.72 -2.68 -2.18 1.70 -4.42 -
  YoY % 142.65% 50.00% -1.49% -22.94% -228.24% 138.46% -
  Horiz. % -13.12% 30.77% 61.54% 60.63% 49.32% -38.46% 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 0.2700 0.2700 0.3000 0.3100 0.3300 0.3400 -7.00%
  YoY % -18.52% 0.00% -10.00% -3.23% -6.06% -2.94% -
  Horiz. % 64.71% 79.41% 79.41% 88.24% 91.18% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 6.81 6.28 7.07 9.45 6.04 3.32 3.00 14.63%
  YoY % 8.44% -11.17% -25.19% 56.46% 81.93% 10.67% -
  Horiz. % 227.00% 209.33% 235.67% 315.00% 201.33% 110.67% 100.00%
EPS 0.20 -0.41 -0.71 -0.68 -0.42 0.12 -0.31 -
  YoY % 148.78% 42.25% -4.41% -61.90% -450.00% 138.71% -
  Horiz. % -64.52% 132.26% 229.03% 219.35% 135.48% -38.71% 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 0.0767 0.0808 0.0706 0.0757 0.0596 0.0230 0.0237 21.61%
  YoY % -5.07% 14.45% -6.74% 27.01% 159.13% -2.95% -
  Horiz. % 323.63% 340.93% 297.89% 319.41% 251.48% 97.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.4750 0.6000 0.2550 0.2050 0.2400 0.3400 0.4600 -
P/RPS 2.43 2.86 0.94 0.55 0.76 0.71 1.07 14.64%
  YoY % -15.03% 204.26% 70.91% -27.63% 7.04% -33.64% -
  Horiz. % 227.10% 267.29% 87.85% 51.40% 71.03% 66.36% 100.00%
P/EPS 81.90 -44.12 -9.38 -7.65 -11.01 20.00 -10.41 -
  YoY % 285.63% -370.36% -22.61% 30.52% -155.05% 292.12% -
  Horiz. % -786.74% 423.82% 90.11% 73.49% 105.76% -192.12% 100.00%
EY 1.22 -2.27 -10.67 -13.07 -9.08 5.00 -9.61 -
  YoY % 153.74% 78.73% 18.36% -43.94% -281.60% 152.03% -
  Horiz. % -12.70% 23.62% 111.03% 136.00% 94.48% -52.03% 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 2.16 2.22 0.94 0.68 0.77 1.03 1.35 8.14%
  YoY % -2.70% 136.17% 38.24% -11.69% -25.24% -23.70% -
  Horiz. % 160.00% 164.44% 69.63% 50.37% 57.04% 76.30% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 -
Price 0.5000 0.4850 0.2300 0.1800 0.2100 0.2900 0.3400 -
P/RPS 2.56 2.31 0.85 0.48 0.67 0.61 0.79 21.64%
  YoY % 10.82% 171.76% 77.08% -28.36% 9.84% -22.78% -
  Horiz. % 324.05% 292.41% 107.59% 60.76% 84.81% 77.22% 100.00%
P/EPS 86.21 -35.66 -8.46 -6.72 -9.63 17.06 -7.69 -
  YoY % 341.76% -321.51% -25.89% 30.22% -156.45% 321.85% -
  Horiz. % -1,121.07% 463.72% 110.01% 87.39% 125.23% -221.85% 100.00%
EY 1.16 -2.80 -11.83 -14.89 -10.38 5.86 -13.00 -
  YoY % 141.43% 76.33% 20.55% -43.45% -277.13% 145.08% -
  Horiz. % -8.92% 21.54% 91.00% 114.54% 79.85% -45.08% 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 2.27 1.80 0.85 0.60 0.68 0.88 1.00 14.63%
  YoY % 26.11% 111.76% 41.67% -11.76% -22.73% -12.00% -
  Horiz. % 227.00% 180.00% 85.00% 60.00% 68.00% 88.00% 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.
 


TOP ARTICLES

1. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS