Highlights

[OCR] YoY Annualized Quarter Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     132.52%    YoY -     3.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 42,168 43,620 46,296 46,340 40,720 21,212 12,752 22.05%
  YoY % -3.33% -5.78% -0.09% 13.80% 91.97% 66.34% -
  Horiz. % 330.68% 342.06% 363.05% 363.39% 319.32% 166.34% 100.00%
PBT 2,232 -1,464 -3,664 940 668 1,016 -4,500 -
  YoY % 252.46% 60.04% -489.79% 40.72% -34.25% 122.58% -
  Horiz. % -49.60% 32.53% 81.42% -20.89% -14.84% -22.58% 100.00%
Tax -540 -188 -220 -248 0 0 0 -
  YoY % -187.23% 14.55% 11.29% 0.00% 0.00% 0.00% -
  Horiz. % 217.74% 75.81% 88.71% 100.00% - - -
NP 1,692 -1,652 -3,884 692 668 1,016 -4,500 -
  YoY % 202.42% 57.47% -661.27% 3.59% -34.25% 122.58% -
  Horiz. % -37.60% 36.71% 86.31% -15.38% -14.84% -22.58% 100.00%
NP to SH 1,692 -1,652 -3,884 692 668 1,016 -4,500 -
  YoY % 202.42% 57.47% -661.27% 3.59% -34.25% 122.58% -
  Horiz. % -37.60% 36.71% 86.31% -15.38% -14.84% -22.58% 100.00%
Tax Rate 24.19 % - % - % 26.38 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.70% 0.00% 0.00% 100.00% - - -
Total Cost 40,476 45,272 50,180 45,648 40,052 20,196 17,252 15.27%
  YoY % -10.59% -9.78% 9.93% 13.97% 98.32% 17.06% -
  Horiz. % 234.62% 262.42% 290.86% 264.60% 232.16% 117.06% 100.00%
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,011 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.03% 282.97% 298.53% 308.68% 317.84% 93.57% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,011 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.03% 282.97% 298.53% 308.68% 317.84% 93.57% 100.00%
NOSH 201,428 165,200 149,384 144,166 139,166 40,967 41,209 30.26%
  YoY % 21.93% 10.59% 3.62% 3.59% 239.70% -0.59% -
  Horiz. % 488.80% 400.88% 362.50% 349.84% 337.71% 99.41% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.01 % -3.79 % -8.39 % 1.49 % 1.64 % 4.79 % -35.29 % -
  YoY % 205.80% 54.83% -663.09% -9.15% -65.76% 113.57% -
  Horiz. % -11.36% 10.74% 23.77% -4.22% -4.65% -13.57% 100.00%
ROE 3.50 % -4.17 % -9.29 % 1.60 % 1.50 % 7.75 % -32.12 % -
  YoY % 183.93% 55.11% -680.62% 6.67% -80.65% 124.13% -
  Horiz. % -10.90% 12.98% 28.92% -4.98% -4.67% -24.13% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 20.93 26.40 30.99 32.14 29.26 51.78 30.94 -6.30%
  YoY % -20.72% -14.81% -3.58% 9.84% -43.49% 67.36% -
  Horiz. % 67.65% 85.33% 100.16% 103.88% 94.57% 167.36% 100.00%
EPS 0.84 -1.00 -2.60 0.48 0.48 2.48 -10.92 -
  YoY % 184.00% 61.54% -641.67% 0.00% -80.65% 122.71% -
  Horiz. % -7.69% 9.16% 23.81% -4.40% -4.40% -22.71% 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 0.2400 0.2400 0.2800 0.3000 0.3200 0.3200 0.3400 -5.64%
  YoY % 0.00% -14.29% -6.67% -6.25% 0.00% -5.88% -
  Horiz. % 70.59% 70.59% 82.35% 88.24% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 12.86 13.30 14.12 14.13 12.42 6.47 3.89 22.04%
  YoY % -3.31% -5.81% -0.07% 13.77% 91.96% 66.32% -
  Horiz. % 330.59% 341.90% 362.98% 363.24% 319.28% 166.32% 100.00%
EPS 0.52 -0.50 -1.18 0.21 0.20 0.31 -1.37 -
  YoY % 204.00% 57.63% -661.90% 5.00% -35.48% 122.63% -
  Horiz. % -37.96% 36.50% 86.13% -15.33% -14.60% -22.63% 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 0.1474 0.1209 0.1276 0.1319 0.1358 0.0400 0.0427 22.92%
  YoY % 21.92% -5.25% -3.26% -2.87% 239.50% -6.32% -
  Horiz. % 345.20% 283.14% 298.83% 308.90% 318.03% 93.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 0.1900 -
P/RPS 2.29 2.35 0.81 1.06 0.58 0.70 0.61 24.65%
  YoY % -2.55% 190.12% -23.58% 82.76% -17.14% 14.75% -
  Horiz. % 375.41% 385.25% 132.79% 173.77% 95.08% 114.75% 100.00%
P/EPS 57.14 -62.00 -9.62 70.83 35.42 14.52 -1.74 -
  YoY % 192.16% -544.49% -113.58% 99.97% 143.94% 934.48% -
  Horiz. % -3,283.91% 3,563.22% 552.87% -4,070.69% -2,035.63% -834.48% 100.00%
EY 1.75 -1.61 -10.40 1.41 2.82 6.89 -57.47 -
  YoY % 208.70% 84.52% -837.59% -50.00% -59.07% 111.99% -
  Horiz. % -3.05% 2.80% 18.10% -2.45% -4.91% -11.99% 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 2.00 2.58 0.89 1.13 0.53 1.13 0.56 23.62%
  YoY % -22.48% 189.89% -21.24% 113.21% -53.10% 101.79% -
  Horiz. % 357.14% 460.71% 158.93% 201.79% 94.64% 201.79% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 -
Price 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 0.2300 -
P/RPS 2.32 2.08 0.79 0.87 0.65 0.68 0.74 20.97%
  YoY % 11.54% 163.29% -9.20% 33.85% -4.41% -8.11% -
  Horiz. % 313.51% 281.08% 106.76% 117.57% 87.84% 91.89% 100.00%
P/EPS 57.74 -55.00 -9.42 58.33 39.58 14.11 -2.11 -
  YoY % 204.98% -483.86% -116.15% 47.37% 180.51% 768.72% -
  Horiz. % -2,736.49% 2,606.64% 446.45% -2,764.46% -1,875.83% -668.72% 100.00%
EY 1.73 -1.82 -10.61 1.71 2.53 7.09 -47.48 -
  YoY % 195.05% 82.85% -720.47% -32.41% -64.32% 114.93% -
  Horiz. % -3.64% 3.83% 22.35% -3.60% -5.33% -14.93% 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 2.02 2.29 0.88 0.93 0.59 1.09 0.68 19.89%
  YoY % -11.79% 160.23% -5.38% 57.63% -45.87% 60.29% -
  Horiz. % 297.06% 336.76% 129.41% 136.76% 86.76% 160.29% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers