Highlights

[OCR] YoY Annualized Quarter Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -39.39%    YoY -     1.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 36,763 37,562 45,083 42,650 16,844 19,045 21,886 9.02%
  YoY % -2.13% -16.68% 5.70% 153.21% -11.56% -12.98% -
  Horiz. % 167.97% 171.63% 205.99% 194.87% 76.96% 87.02% 100.00%
PBT -7,960 -5,735 -3,460 -2,030 -2,162 -1,278 -2,583 20.62%
  YoY % -38.80% -65.75% -70.44% 6.11% -69.17% 50.52% -
  Horiz. % 308.17% 222.03% 133.95% 78.59% 83.70% 49.48% 100.00%
Tax -32 -212 -147 -98 0 0 106 -
  YoY % 84.91% -44.22% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % -30.19% -200.00% -138.68% -92.45% 0.00% 0.00% 100.00%
NP -7,992 -5,947 -3,607 -2,128 -2,162 -1,278 -2,477 21.55%
  YoY % -34.39% -64.87% -69.50% 1.57% -69.17% 48.41% -
  Horiz. % 322.65% 240.09% 145.62% 85.91% 87.28% 51.59% 100.00%
NP to SH -7,991 -5,947 -3,607 -2,128 -2,162 -1,278 -2,477 21.55%
  YoY % -34.37% -64.87% -69.50% 1.57% -69.17% 48.41% -
  Horiz. % 322.61% 240.09% 145.62% 85.91% 87.28% 51.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,755 43,509 48,690 44,778 19,006 20,323 24,363 10.66%
  YoY % 2.86% -10.64% 8.74% 135.60% -6.48% -16.58% -
  Horiz. % 183.70% 178.59% 199.85% 183.80% 78.01% 83.42% 100.00%
Net Worth 45,662 37,858 41,733 38,926 11,124 13,177 14,425 21.16%
  YoY % 20.61% -9.29% 7.21% 249.94% -15.58% -8.65% -
  Horiz. % 316.55% 262.45% 289.31% 269.85% 77.12% 91.35% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 45,662 37,858 41,733 38,926 11,124 13,177 14,425 21.16%
  YoY % 20.61% -9.29% 7.21% 249.94% -15.58% -8.65% -
  Horiz. % 316.55% 262.45% 289.31% 269.85% 77.12% 91.35% 100.00%
NOSH 190,261 157,745 149,049 129,756 41,200 41,179 41,214 29.02%
  YoY % 20.61% 5.83% 14.87% 214.94% 0.05% -0.08% -
  Horiz. % 461.64% 382.74% 361.64% 314.83% 99.96% 99.92% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % -6.71 % -11.32 % 11.48%
  YoY % -37.33% -97.88% -60.32% 61.14% -91.36% 40.72% -
  Horiz. % 192.05% 139.84% 70.67% 44.08% 113.43% 59.28% 100.00%
ROE -17.50 % -15.71 % -8.64 % -5.47 % -19.44 % -9.70 % -17.17 % 0.32%
  YoY % -11.39% -81.83% -57.95% 71.86% -100.41% 43.51% -
  Horiz. % 101.92% 91.50% 50.32% 31.86% 113.22% 56.49% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 19.32 23.81 30.25 32.87 40.88 46.25 53.10 -15.50%
  YoY % -18.86% -21.29% -7.97% -19.59% -11.61% -12.90% -
  Horiz. % 36.38% 44.84% 56.97% 61.90% 76.99% 87.10% 100.00%
EPS -4.20 -3.77 -2.42 -1.64 -5.25 -3.73 -6.01 -5.79%
  YoY % -11.41% -55.79% -47.56% 68.76% -40.75% 37.94% -
  Horiz. % 69.88% 62.73% 40.27% 27.29% 87.35% 62.06% 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 0.2400 0.2400 0.2800 0.3000 0.2700 0.3200 0.3500 -6.09%
  YoY % 0.00% -14.29% -6.67% 11.11% -15.62% -8.57% -
  Horiz. % 68.57% 68.57% 80.00% 85.71% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 326,825
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 11.25 11.49 13.79 13.05 5.15 5.83 6.70 9.02%
  YoY % -2.09% -16.68% 5.67% 153.40% -11.66% -12.99% -
  Horiz. % 167.91% 171.49% 205.82% 194.78% 76.87% 87.01% 100.00%
EPS -2.45 -1.82 -1.10 -0.65 -0.66 -0.39 -0.76 21.53%
  YoY % -34.62% -65.45% -69.23% 1.52% -69.23% 48.68% -
  Horiz. % 322.37% 239.47% 144.74% 85.53% 86.84% 51.32% 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 0.1397 0.1158 0.1277 0.1191 0.0340 0.0403 0.0441 21.18%
  YoY % 20.64% -9.32% 7.22% 250.29% -15.63% -8.62% -
  Horiz. % 316.78% 262.59% 289.57% 270.07% 77.10% 91.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 0.3000 -
P/RPS 2.90 1.07 0.73 0.61 1.08 0.71 0.56 31.52%
  YoY % 171.03% 46.58% 19.67% -43.52% 52.11% 26.79% -
  Horiz. % 517.86% 191.07% 130.36% 108.93% 192.86% 126.79% 100.00%
P/EPS -13.33 -6.76 -9.09 -12.20 -8.38 -10.63 -4.99 17.78%
  YoY % -97.19% 25.63% 25.49% -45.58% 21.17% -113.03% -
  Horiz. % 267.13% 135.47% 182.16% 244.49% 167.94% 213.03% 100.00%
EY -7.50 -14.78 -11.00 -8.20 -11.93 -9.40 -20.03 -15.10%
  YoY % 49.26% -34.36% -34.15% 31.27% -26.91% 53.07% -
  Horiz. % 37.44% 73.79% 54.92% 40.94% 59.56% 46.93% 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 2.33 1.06 0.79 0.67 1.63 1.03 0.86 18.06%
  YoY % 119.81% 34.18% 17.91% -58.90% 58.25% 19.77% -
  Horiz. % 270.93% 123.26% 91.86% 77.91% 189.53% 119.77% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 -
Price 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 0.2300 -
P/RPS 2.56 2.48 0.69 0.70 0.39 0.80 0.43 34.61%
  YoY % 3.23% 259.42% -1.43% 79.49% -51.25% 86.05% -
  Horiz. % 595.35% 576.74% 160.47% 162.79% 90.70% 186.05% 100.00%
P/EPS -11.79 -15.65 -8.68 -14.02 -3.05 -11.92 -3.83 20.60%
  YoY % 24.66% -80.30% 38.09% -359.67% 74.41% -211.23% -
  Horiz. % 307.83% 408.62% 226.63% 366.06% 79.63% 311.23% 100.00%
EY -8.48 -6.39 -11.52 -7.13 -32.80 -8.39 -26.13 -17.10%
  YoY % -32.71% 44.53% -61.57% 78.26% -290.94% 67.89% -
  Horiz. % 32.45% 24.45% 44.09% 27.29% 125.53% 32.11% 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 2.06 2.46 0.75 0.77 0.59 1.16 0.66 20.88%
  YoY % -16.26% 228.00% -2.60% 30.51% -49.14% 75.76% -
  Horiz. % 312.12% 372.73% 113.64% 116.67% 89.39% 175.76% 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.
 


 

217  331  549  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.29-0.115 
 DRBHCOM 2.54-0.41 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 KNM 0.35-0.015 
 VSOLAR 0.1350.00 
 IWCITY 0.935-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers