Highlights

[OCR] YoY Cumulative Quarter Result on 2013-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -1,251.45%    YoY -     -61.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 20,067 18,516 20,839 27,848 17,797 9,774 8,834 14.65%
  YoY % 8.38% -11.15% -25.17% 56.48% 82.09% 10.64% -
  Horiz. % 227.16% 209.60% 235.90% 315.24% 201.46% 110.64% 100.00%
PBT 730 -1,102 -2,008 -1,909 -1,235 349 -908 -
  YoY % 166.24% 45.12% -5.19% -54.57% -453.87% 138.44% -
  Horiz. % -80.40% 121.37% 221.15% 210.24% 136.01% -38.44% 100.00%
Tax -166 -98 -88 -83 0 0 0 -
  YoY % -69.39% -11.36% -6.02% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 118.07% 106.02% 100.00% - - -
NP 564 -1,200 -2,096 -1,992 -1,235 349 -908 -
  YoY % 147.00% 42.75% -5.22% -61.30% -453.87% 138.44% -
  Horiz. % -62.11% 132.16% 230.84% 219.38% 136.01% -38.44% 100.00%
NP to SH 596 -1,200 -2,096 -1,992 -1,235 349 -908 -
  YoY % 149.67% 42.75% -5.22% -61.30% -453.87% 138.44% -
  Horiz. % -65.64% 132.16% 230.84% 219.38% 136.01% -38.44% 100.00%
Tax Rate 22.74 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 19,503 19,716 22,935 29,840 19,032 9,425 9,742 12.26%
  YoY % -1.08% -14.04% -23.14% 56.79% 101.93% -3.25% -
  Horiz. % 200.20% 202.38% 235.42% 306.30% 195.36% 96.75% 100.00%
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
  YoY % -5.11% 14.50% -6.69% 26.97% 159.23% -3.01% -
  Horiz. % 323.67% 341.09% 297.88% 319.25% 251.44% 96.99% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
  YoY % -5.11% 14.50% -6.69% 26.97% 159.23% -3.01% -
  Horiz. % 323.67% 341.09% 297.88% 319.25% 251.44% 96.99% 100.00%
NOSH 205,517 176,470 154,117 148,656 113,302 41,058 41,085 30.76%
  YoY % 16.46% 14.50% 3.67% 31.20% 175.95% -0.07% -
  Horiz. % 500.21% 429.52% 375.11% 361.82% 275.77% 99.93% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.81 % -6.48 % -10.06 % -7.15 % -6.94 % 3.57 % -10.28 % -
  YoY % 143.36% 35.59% -40.70% -3.03% -294.40% 134.73% -
  Horiz. % -27.33% 63.04% 97.86% 69.55% 67.51% -34.73% 100.00%
ROE 1.32 % -2.52 % -5.04 % -4.47 % -3.52 % 2.58 % -6.50 % -
  YoY % 152.38% 50.00% -12.75% -26.99% -236.43% 139.69% -
  Horiz. % -20.31% 38.77% 77.54% 68.77% 54.15% -39.69% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 9.76 10.49 13.52 18.73 15.71 23.80 21.50 -12.33%
  YoY % -6.96% -22.41% -27.82% 19.22% -33.99% 10.70% -
  Horiz. % 45.40% 48.79% 62.88% 87.12% 73.07% 110.70% 100.00%
EPS 0.29 -0.68 -1.36 -1.34 -1.09 0.85 -2.21 -
  YoY % 142.65% 50.00% -1.49% -22.94% -228.24% 138.46% -
  Horiz. % -13.12% 30.77% 61.54% 60.63% 49.32% -38.46% 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 0.2700 0.2700 0.3000 0.3100 0.3300 0.3400 -7.00%
  YoY % -18.52% 0.00% -10.00% -3.23% -6.06% -2.94% -
  Horiz. % 64.71% 79.41% 79.41% 88.24% 91.18% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 6.07 5.60 6.30 8.42 5.38 2.96 2.67 14.66%
  YoY % 8.39% -11.11% -25.18% 56.51% 81.76% 10.86% -
  Horiz. % 227.34% 209.74% 235.96% 315.36% 201.50% 110.86% 100.00%
EPS 0.18 -0.36 -0.63 -0.60 -0.37 0.11 -0.27 -
  YoY % 150.00% 42.86% -5.00% -62.16% -436.36% 140.74% -
  Horiz. % -66.67% 133.33% 233.33% 222.22% 137.04% -40.74% 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 0.1367 0.1441 0.1258 0.1348 0.1062 0.0410 0.0422 21.63%
  YoY % -5.14% 14.55% -6.68% 26.93% 159.02% -2.84% -
  Horiz. % 323.93% 341.47% 298.10% 319.43% 251.66% 97.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.4750 0.6000 0.2550 0.2050 0.2400 0.3400 0.4600 -
P/RPS 4.86 5.72 1.89 1.09 1.53 1.43 2.14 14.64%
  YoY % -15.03% 202.65% 73.39% -28.76% 6.99% -33.18% -
  Horiz. % 227.10% 267.29% 88.32% 50.93% 71.50% 66.82% 100.00%
P/EPS 163.79 -88.24 -18.75 -15.30 -22.02 40.00 -20.81 -
  YoY % 285.62% -370.61% -22.55% 30.52% -155.05% 292.22% -
  Horiz. % -787.07% 424.03% 90.10% 73.52% 105.81% -192.22% 100.00%
EY 0.61 -1.13 -5.33 -6.54 -4.54 2.50 -4.80 -
  YoY % 153.98% 78.80% 18.50% -44.05% -281.60% 152.08% -
  Horiz. % -12.71% 23.54% 111.04% 136.25% 94.58% -52.08% 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 2.16 2.22 0.94 0.68 0.77 1.03 1.35 8.14%
  YoY % -2.70% 136.17% 38.24% -11.69% -25.24% -23.70% -
  Horiz. % 160.00% 164.44% 69.63% 50.37% 57.04% 76.30% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 -
Price 0.5000 0.4850 0.2300 0.1800 0.2100 0.2900 0.3400 -
P/RPS 5.12 4.62 1.70 0.96 1.34 1.22 1.58 21.64%
  YoY % 10.82% 171.76% 77.08% -28.36% 9.84% -22.78% -
  Horiz. % 324.05% 292.41% 107.59% 60.76% 84.81% 77.22% 100.00%
P/EPS 172.41 -71.32 -16.91 -13.43 -19.27 34.12 -15.38 -
  YoY % 341.74% -321.76% -25.91% 30.31% -156.48% 321.85% -
  Horiz. % -1,121.00% 463.72% 109.95% 87.32% 125.29% -221.85% 100.00%
EY 0.58 -1.40 -5.91 -7.44 -5.19 2.93 -6.50 -
  YoY % 141.43% 76.31% 20.56% -43.35% -277.13% 145.08% -
  Horiz. % -8.92% 21.54% 90.92% 114.46% 79.85% -45.08% 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 2.27 1.80 0.85 0.60 0.68 0.88 1.00 14.63%
  YoY % 26.11% 111.76% 41.67% -11.76% -22.73% -12.00% -
  Horiz. % 227.00% 180.00% 85.00% 60.00% 68.00% 88.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers