Highlights

[OCR] YoY Cumulative Quarter Result on 2015-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     -190.56%    YoY -     42.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 42,880 40,727 20,067 18,516 20,839 27,848 17,797 15.77%
  YoY % 5.29% 102.96% 8.38% -11.15% -25.17% 56.48% -
  Horiz. % 240.94% 228.84% 112.75% 104.04% 117.09% 156.48% 100.00%
PBT 4,054 2,354 730 -1,102 -2,008 -1,909 -1,235 -
  YoY % 72.22% 222.47% 166.24% 45.12% -5.19% -54.57% -
  Horiz. % -328.26% -190.61% -59.11% 89.23% 162.59% 154.57% 100.00%
Tax -966 -1,083 -166 -98 -88 -83 0 -
  YoY % 10.80% -552.41% -69.39% -11.36% -6.02% 0.00% -
  Horiz. % 1,163.86% 1,304.82% 200.00% 118.07% 106.02% 100.00% -
NP 3,088 1,271 564 -1,200 -2,096 -1,992 -1,235 -
  YoY % 142.96% 125.35% 147.00% 42.75% -5.22% -61.30% -
  Horiz. % -250.04% -102.91% -45.67% 97.17% 169.72% 161.30% 100.00%
NP to SH 317 1,277 596 -1,200 -2,096 -1,992 -1,235 -
  YoY % -75.18% 114.26% 149.67% 42.75% -5.22% -61.30% -
  Horiz. % -25.67% -103.40% -48.26% 97.17% 169.72% 161.30% 100.00%
Tax Rate 23.83 % 46.01 % 22.74 % - % - % - % - % -
  YoY % -48.21% 102.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.79% 202.33% 100.00% - - - -
Total Cost 39,792 39,456 19,503 19,716 22,935 29,840 19,032 13.07%
  YoY % 0.85% 102.31% -1.08% -14.04% -23.14% 56.79% -
  Horiz. % 209.08% 207.31% 102.47% 103.59% 120.51% 156.79% 100.00%
Net Worth 95,102 90,579 45,213 47,647 41,611 44,597 35,123 18.04%
  YoY % 4.99% 100.34% -5.11% 14.50% -6.69% 26.97% -
  Horiz. % 270.76% 257.88% 128.73% 135.65% 118.47% 126.97% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 95,102 90,579 45,213 47,647 41,611 44,597 35,123 18.04%
  YoY % 4.99% 100.34% -5.11% 14.50% -6.69% 26.97% -
  Horiz. % 270.76% 257.88% 128.73% 135.65% 118.47% 126.97% 100.00%
NOSH 279,712 238,366 205,517 176,470 154,117 148,656 113,302 16.24%
  YoY % 17.35% 15.98% 16.46% 14.50% 3.67% 31.20% -
  Horiz. % 246.87% 210.38% 181.39% 155.75% 136.02% 131.20% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 7.20 % 3.12 % 2.81 % -6.48 % -10.06 % -7.15 % -6.94 % -
  YoY % 130.77% 11.03% 143.36% 35.59% -40.70% -3.03% -
  Horiz. % -103.75% -44.96% -40.49% 93.37% 144.96% 103.03% 100.00%
ROE 0.33 % 1.41 % 1.32 % -2.52 % -5.04 % -4.47 % -3.52 % -
  YoY % -76.60% 6.82% 152.38% 50.00% -12.75% -26.99% -
  Horiz. % -9.38% -40.06% -37.50% 71.59% 143.18% 126.99% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 15.33 17.09 9.76 10.49 13.52 18.73 15.71 -0.41%
  YoY % -10.30% 75.10% -6.96% -22.41% -27.82% 19.22% -
  Horiz. % 97.58% 108.78% 62.13% 66.77% 86.06% 119.22% 100.00%
EPS 0.11 0.54 0.29 -0.68 -1.36 -1.34 -1.09 -
  YoY % -79.63% 86.21% 142.65% 50.00% -1.49% -22.94% -
  Horiz. % -10.09% -49.54% -26.61% 62.39% 124.77% 122.94% 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 0.3400 0.3800 0.2200 0.2700 0.2700 0.3000 0.3100 1.55%
  YoY % -10.53% 72.73% -18.52% 0.00% -10.00% -3.23% -
  Horiz. % 109.68% 122.58% 70.97% 87.10% 87.10% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,582
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 10.37 9.85 4.85 4.48 5.04 6.73 4.30 15.79%
  YoY % 5.28% 103.09% 8.26% -11.11% -25.11% 56.51% -
  Horiz. % 241.16% 229.07% 112.79% 104.19% 117.21% 156.51% 100.00%
EPS 0.08 0.31 0.14 -0.29 -0.51 -0.48 -0.30 -
  YoY % -74.19% 121.43% 148.28% 43.14% -6.25% -60.00% -
  Horiz. % -26.67% -103.33% -46.67% 96.67% 170.00% 160.00% 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 0.2299 0.2190 0.1093 0.1152 0.1006 0.1078 0.0849 18.04%
  YoY % 4.98% 100.37% -5.12% 14.51% -6.68% 26.97% -
  Horiz. % 270.79% 257.95% 128.74% 135.69% 118.49% 126.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5250 0.4950 0.4750 0.6000 0.2550 0.2050 0.2400 -
P/RPS 3.42 2.90 4.86 5.72 1.89 1.09 1.53 14.33%
  YoY % 17.93% -40.33% -15.03% 202.65% 73.39% -28.76% -
  Horiz. % 223.53% 189.54% 317.65% 373.86% 123.53% 71.24% 100.00%
P/EPS 463.25 92.40 163.79 -88.24 -18.75 -15.30 -22.02 -
  YoY % 401.35% -43.59% 285.62% -370.61% -22.55% 30.52% -
  Horiz. % -2,103.77% -419.62% -743.82% 400.73% 85.15% 69.48% 100.00%
EY 0.22 1.08 0.61 -1.13 -5.33 -6.54 -4.54 -
  YoY % -79.63% 77.05% 153.98% 78.80% 18.50% -44.05% -
  Horiz. % -4.85% -23.79% -13.44% 24.89% 117.40% 144.05% 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 1.54 1.30 2.16 2.22 0.94 0.68 0.77 12.23%
  YoY % 18.46% -39.81% -2.70% 136.17% 38.24% -11.69% -
  Horiz. % 200.00% 168.83% 280.52% 288.31% 122.08% 88.31% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 -
Price 0.5000 0.6500 0.5000 0.4850 0.2300 0.1800 0.2100 -
P/RPS 3.26 3.80 5.12 4.62 1.70 0.96 1.34 15.96%
  YoY % -14.21% -25.78% 10.82% 171.76% 77.08% -28.36% -
  Horiz. % 243.28% 283.58% 382.09% 344.78% 126.87% 71.64% 100.00%
P/EPS 441.19 121.33 172.41 -71.32 -16.91 -13.43 -19.27 -
  YoY % 263.63% -29.63% 341.74% -321.76% -25.91% 30.31% -
  Horiz. % -2,289.52% -629.63% -894.71% 370.11% 87.75% 69.69% 100.00%
EY 0.23 0.82 0.58 -1.40 -5.91 -7.44 -5.19 -
  YoY % -71.95% 41.38% 141.43% 76.31% 20.56% -43.35% -
  Horiz. % -4.43% -15.80% -11.18% 26.97% 113.87% 143.35% 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 1.47 1.71 2.27 1.80 0.85 0.60 0.68 13.70%
  YoY % -14.04% -24.67% 26.11% 111.76% 41.67% -11.76% -
  Horiz. % 216.18% 251.47% 333.82% 264.71% 125.00% 88.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS