Highlights

[OCR] YoY Cumulative Quarter Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     -25.50%    YoY -     -118.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 28,662 30,412 29,618 35,432 24,738 13,193 14,303 12.27%
  YoY % -5.75% 2.68% -16.41% 43.23% 87.51% -7.76% -
  Horiz. % 200.39% 212.63% 207.08% 247.72% 172.96% 92.24% 100.00%
PBT -769 -3,005 -2,838 -2,395 -1,145 -529 -888 -2.37%
  YoY % 74.41% -5.88% -18.50% -109.17% -116.45% 40.43% -
  Horiz. % 86.60% 338.40% 319.59% 269.71% 128.94% 59.57% 100.00%
Tax -95 -104 -98 -105 0 0 0 -
  YoY % 8.65% -6.12% 6.67% 0.00% 0.00% 0.00% -
  Horiz. % 90.48% 99.05% 93.33% 100.00% - - -
NP -864 -3,109 -2,936 -2,500 -1,145 -529 -888 -0.46%
  YoY % 72.21% -5.89% -17.44% -118.34% -116.45% 40.43% -
  Horiz. % 97.30% 350.11% 330.63% 281.53% 128.94% 59.57% 100.00%
NP to SH -732 -3,109 -2,936 -2,500 -1,145 -529 -888 -3.17%
  YoY % 76.46% -5.89% -17.44% -118.34% -116.45% 40.43% -
  Horiz. % 82.43% 350.11% 330.63% 281.53% 128.94% 59.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,526 33,521 32,554 37,932 25,883 13,722 15,191 11.70%
  YoY % -11.92% 2.97% -14.18% 46.55% 88.62% -9.67% -
  Horiz. % 194.37% 220.66% 214.30% 249.70% 170.38% 90.33% 100.00%
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
  YoY % -4.94% 18.57% -5.41% 16.84% 197.90% -11.30% -
  Horiz. % 329.18% 346.29% 292.04% 308.74% 264.24% 88.70% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
  YoY % -4.94% 18.57% -5.41% 16.84% 197.90% -11.30% -
  Horiz. % 329.18% 346.29% 292.04% 308.74% 264.24% 88.70% 100.00%
NOSH 209,142 186,167 157,005 148,809 123,118 41,328 41,111 31.11%
  YoY % 12.34% 18.57% 5.51% 20.87% 197.90% 0.53% -
  Horiz. % 508.73% 452.84% 381.90% 361.97% 299.48% 100.53% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -3.01 % -10.22 % -9.91 % -7.06 % -4.63 % -4.01 % -6.21 % -11.36%
  YoY % 70.55% -3.13% -40.37% -52.48% -15.46% 35.43% -
  Horiz. % 48.47% 164.57% 159.58% 113.69% 74.56% 64.57% 100.00%
ROE -1.59 % -6.42 % -7.19 % -5.79 % -3.10 % -4.27 % -6.35 % -20.59%
  YoY % 75.23% 10.71% -24.18% -86.77% 27.40% 32.76% -
  Horiz. % 25.04% 101.10% 113.23% 91.18% 48.82% 67.24% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 13.70 16.34 18.86 23.81 20.09 31.92 34.79 -14.37%
  YoY % -16.16% -13.36% -20.79% 18.52% -37.06% -8.25% -
  Horiz. % 39.38% 46.97% 54.21% 68.44% 57.75% 91.75% 100.00%
EPS -0.35 -1.67 -1.87 -1.68 -0.93 -1.28 -2.16 -26.14%
  YoY % 79.04% 10.70% -11.31% -80.65% 27.34% 40.74% -
  Horiz. % 16.20% 77.31% 86.57% 77.78% 43.06% 59.26% 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 0.3400 -6.99%
  YoY % -15.38% 0.00% -10.34% -3.33% 0.00% -11.76% -
  Horiz. % 64.71% 76.47% 76.47% 85.29% 88.24% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 4.86 5.16 5.03 6.01 4.20 2.24 2.43 12.23%
  YoY % -5.81% 2.58% -16.31% 43.10% 87.50% -7.82% -
  Horiz. % 200.00% 212.35% 207.00% 247.33% 172.84% 92.18% 100.00%
EPS -0.12 -0.53 -0.50 -0.42 -0.19 -0.09 -0.15 -3.65%
  YoY % 77.36% -6.00% -19.05% -121.05% -111.11% 40.00% -
  Horiz. % 80.00% 353.33% 333.33% 280.00% 126.67% 60.00% 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 0.0781 0.0821 0.0693 0.0732 0.0627 0.0210 0.0237 21.97%
  YoY % -4.87% 18.47% -5.33% 16.75% 198.57% -11.39% -
  Horiz. % 329.54% 346.41% 292.41% 308.86% 264.56% 88.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.4950 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 -
P/RPS 3.61 3.09 1.22 0.84 1.00 1.00 0.80 28.52%
  YoY % 16.83% 153.28% 45.24% -16.00% 0.00% 25.00% -
  Horiz. % 451.25% 386.25% 152.50% 105.00% 125.00% 125.00% 100.00%
P/EPS -141.43 -30.24 -12.30 -11.90 -21.51 -25.00 -12.96 48.88%
  YoY % -367.69% -145.85% -3.36% 44.68% 13.96% -92.90% -
  Horiz. % 1,091.28% 233.33% 94.91% 91.82% 165.97% 192.90% 100.00%
EY -0.71 -3.31 -8.13 -8.40 -4.65 -4.00 -7.71 -32.78%
  YoY % 78.55% 59.29% 3.21% -80.65% -16.25% 48.12% -
  Horiz. % 9.21% 42.93% 105.45% 108.95% 60.31% 51.88% 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 2.25 1.94 0.88 0.69 0.67 1.07 0.82 18.30%
  YoY % 15.98% 120.45% 27.54% 2.99% -37.38% 30.49% -
  Horiz. % 274.39% 236.59% 107.32% 84.15% 81.71% 130.49% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 -
Price 0.4550 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 -
P/RPS 3.32 2.94 1.43 0.90 0.85 1.10 0.72 28.98%
  YoY % 12.93% 105.59% 58.89% 5.88% -22.73% 52.78% -
  Horiz. % 461.11% 408.33% 198.61% 125.00% 118.06% 152.78% 100.00%
P/EPS -130.00 -28.74 -14.44 -12.80 -18.28 -27.34 -11.57 49.60%
  YoY % -352.33% -99.03% -12.81% 29.98% 33.14% -136.30% -
  Horiz. % 1,123.60% 248.40% 124.81% 110.63% 157.99% 236.30% 100.00%
EY -0.77 -3.48 -6.93 -7.81 -5.47 -3.66 -8.64 -33.14%
  YoY % 77.87% 49.78% 11.27% -42.78% -49.45% 57.64% -
  Horiz. % 8.91% 40.28% 80.21% 90.39% 63.31% 42.36% 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 2.07 1.85 1.04 0.74 0.57 1.17 0.74 18.68%
  YoY % 11.89% 77.88% 40.54% 29.82% -51.28% 58.11% -
  Horiz. % 279.73% 250.00% 140.54% 100.00% 77.03% 158.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

307  336  551  1318 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.215+0.165 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.095+0.025 
 GFM-WC 0.07+0.02 
 ENCORP 0.3250.00 
 HEXIND-WA 0.09-0.02 
 PASDEC-WA 0.085+0.02 
 GADANG-WB 0.025+0.01 
 FOCUS 0.040.00 
PARTNERS & BROKERS