Highlights

[OCR] YoY Cumulative Quarter Result on 2014-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -40.08%    YoY -     -17.44%
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 - 330,344
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.68 9.21 8.97 10.73 7.49 3.99 4.33 12.28%
  YoY % -5.75% 2.68% -16.40% 43.26% 87.72% -7.85% -
  Horiz. % 200.46% 212.70% 207.16% 247.81% 172.98% 92.15% 100.00%
EPS -0.22 -0.94 -0.89 -0.76 -0.35 -0.16 -0.27 -3.35%
  YoY % 76.60% -5.62% -17.11% -117.14% -118.75% 40.74% -
  Horiz. % 81.48% 348.15% 329.63% 281.48% 129.63% 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 0.1393 0.1465 0.1236 0.1306 0.1118 0.0375 0.0423 21.95%
  YoY % -4.91% 18.53% -5.36% 16.82% 198.13% -11.35% -
  Horiz. % 329.31% 346.34% 292.20% 308.75% 264.30% 88.65% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers