Highlights

[OCR] YoY Cumulative Quarter Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     7.29%    YoY -     -116.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 30,412 29,618 35,432 24,738 13,193 14,303 17,148 10.02%
  YoY % 2.68% -16.41% 43.23% 87.51% -7.76% -16.59% -
  Horiz. % 177.35% 172.72% 206.62% 144.26% 76.94% 83.41% 100.00%
PBT -3,005 -2,838 -2,395 -1,145 -529 -888 -1,372 13.95%
  YoY % -5.88% -18.50% -109.17% -116.45% 40.43% 35.28% -
  Horiz. % 219.02% 206.85% 174.56% 83.45% 38.56% 64.72% 100.00%
Tax -104 -98 -105 0 0 0 0 -
  YoY % -6.12% 6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.05% 93.33% 100.00% - - - -
NP -3,109 -2,936 -2,500 -1,145 -529 -888 -1,372 14.60%
  YoY % -5.89% -17.44% -118.34% -116.45% 40.43% 35.28% -
  Horiz. % 226.60% 213.99% 182.22% 83.45% 38.56% 64.72% 100.00%
NP to SH -3,109 -2,936 -2,500 -1,145 -529 -888 -1,372 14.60%
  YoY % -5.89% -17.44% -118.34% -116.45% 40.43% 35.28% -
  Horiz. % 226.60% 213.99% 182.22% 83.45% 38.56% 64.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,521 32,554 37,932 25,883 13,722 15,191 18,520 10.39%
  YoY % 2.97% -14.18% 46.55% 88.62% -9.67% -17.98% -
  Horiz. % 181.00% 175.78% 204.82% 139.76% 74.09% 82.02% 100.00%
Net Worth 48,403 40,821 43,154 36,935 12,398 13,977 15,609 20.75%
  YoY % 18.57% -5.41% 16.84% 197.90% -11.30% -10.45% -
  Horiz. % 310.09% 261.51% 276.46% 236.62% 79.43% 89.55% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 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
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 48,403 40,821 43,154 36,935 12,398 13,977 15,609 20.75%
  YoY % 18.57% -5.41% 16.84% 197.90% -11.30% -10.45% -
  Horiz. % 310.09% 261.51% 276.46% 236.62% 79.43% 89.55% 100.00%
NOSH 186,167 157,005 148,809 123,118 41,328 41,111 41,077 28.63%
  YoY % 18.57% 5.51% 20.87% 197.90% 0.53% 0.08% -
  Horiz. % 453.21% 382.21% 362.26% 299.72% 100.61% 100.08% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -10.22 % -9.91 % -7.06 % -4.63 % -4.01 % -6.21 % -8.00 % 4.16%
  YoY % -3.13% -40.37% -52.48% -15.46% 35.43% 22.38% -
  Horiz. % 127.75% 123.88% 88.25% 57.88% 50.13% 77.62% 100.00%
ROE -6.42 % -7.19 % -5.79 % -3.10 % -4.27 % -6.35 % -8.79 % -5.10%
  YoY % 10.71% -24.18% -86.77% 27.40% 32.76% 27.76% -
  Horiz. % 73.04% 81.80% 65.87% 35.27% 48.58% 72.24% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 16.34 18.86 23.81 20.09 31.92 34.79 41.75 -14.47%
  YoY % -13.36% -20.79% 18.52% -37.06% -8.25% -16.67% -
  Horiz. % 39.14% 45.17% 57.03% 48.12% 76.46% 83.33% 100.00%
EPS -1.67 -1.87 -1.68 -0.93 -1.28 -2.16 -3.34 -10.91%
  YoY % 10.70% -11.31% -80.65% 27.34% 40.74% 35.33% -
  Horiz. % 50.00% 55.99% 50.30% 27.84% 38.32% 64.67% 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 0.2600 0.2600 0.2900 0.3000 0.3000 0.3400 0.3800 -6.13%
  YoY % 0.00% -10.34% -3.33% 0.00% -11.76% -10.53% -
  Horiz. % 68.42% 68.42% 76.32% 78.95% 78.95% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 7.35 7.16 8.56 5.98 3.19 3.46 4.14 10.03%
  YoY % 2.65% -16.36% 43.14% 87.46% -7.80% -16.43% -
  Horiz. % 177.54% 172.95% 206.76% 144.44% 77.05% 83.57% 100.00%
EPS -0.75 -0.71 -0.60 -0.28 -0.13 -0.21 -0.33 14.66%
  YoY % -5.63% -18.33% -114.29% -115.38% 38.10% 36.36% -
  Horiz. % 227.27% 215.15% 181.82% 84.85% 39.39% 63.64% 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 0.1170 0.0986 0.1043 0.0892 0.0300 0.0338 0.0377 20.76%
  YoY % 18.66% -5.47% 16.93% 197.33% -11.24% -10.34% -
  Horiz. % 310.34% 261.54% 276.66% 236.60% 79.58% 89.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 0.3100 -
P/RPS 3.09 1.22 0.84 1.00 1.00 0.80 0.74 26.88%
  YoY % 153.28% 45.24% -16.00% 0.00% 25.00% 8.11% -
  Horiz. % 417.57% 164.86% 113.51% 135.14% 135.14% 108.11% 100.00%
P/EPS -30.24 -12.30 -11.90 -21.51 -25.00 -12.96 -9.28 21.75%
  YoY % -145.85% -3.36% 44.68% 13.96% -92.90% -39.66% -
  Horiz. % 325.86% 132.54% 128.23% 231.79% 269.40% 139.66% 100.00%
EY -3.31 -8.13 -8.40 -4.65 -4.00 -7.71 -10.77 -17.84%
  YoY % 59.29% 3.21% -80.65% -16.25% 48.12% 28.41% -
  Horiz. % 30.73% 75.49% 77.99% 43.18% 37.14% 71.59% 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 1.94 0.88 0.69 0.67 1.07 0.82 0.82 15.43%
  YoY % 120.45% 27.54% 2.99% -37.38% 30.49% 0.00% -
  Horiz. % 236.59% 107.32% 84.15% 81.71% 130.49% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 -
Price 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 0.3100 -
P/RPS 2.94 1.43 0.90 0.85 1.10 0.72 0.74 25.84%
  YoY % 105.59% 58.89% 5.88% -22.73% 52.78% -2.70% -
  Horiz. % 397.30% 193.24% 121.62% 114.86% 148.65% 97.30% 100.00%
P/EPS -28.74 -14.44 -12.80 -18.28 -27.34 -11.57 -9.28 20.72%
  YoY % -99.03% -12.81% 29.98% 33.14% -136.30% -24.68% -
  Horiz. % 309.70% 155.60% 137.93% 196.98% 294.61% 124.68% 100.00%
EY -3.48 -6.93 -7.81 -5.47 -3.66 -8.64 -10.77 -17.16%
  YoY % 49.78% 11.27% -42.78% -49.45% 57.64% 19.78% -
  Horiz. % 32.31% 64.35% 72.52% 50.79% 33.98% 80.22% 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 1.85 1.04 0.74 0.57 1.17 0.74 0.82 14.52%
  YoY % 77.88% 40.54% 29.82% -51.28% 58.11% -9.76% -
  Horiz. % 225.61% 126.83% 90.24% 69.51% 142.68% 90.24% 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.
 


 

170  471  523  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.19-0.01 
 PUC 0.10-0.005 
 PERDANA 0.40-0.045 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
 HSI-H6G 0.365-0.01 
Partners & Brokers