Highlights

[OCR] YoY Cumulative Quarter Result on 2013-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -44.28%    YoY -     -69.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 38,452 36,763 37,562 45,083 42,650 16,844 19,045 12.41%
  YoY % 4.59% -2.13% -16.68% 5.70% 153.21% -11.56% -
  Horiz. % 201.90% 193.03% 197.23% 236.72% 223.94% 88.44% 100.00%
PBT -4,021 -7,960 -5,735 -3,460 -2,030 -2,162 -1,278 21.03%
  YoY % 49.48% -38.80% -65.75% -70.44% 6.11% -69.17% -
  Horiz. % 314.63% 622.85% 448.75% 270.74% 158.84% 169.17% 100.00%
Tax -63 -32 -212 -147 -98 0 0 -
  YoY % -96.88% 84.91% -44.22% -50.00% 0.00% 0.00% -
  Horiz. % 64.29% 32.65% 216.33% 150.00% 100.00% - -
NP -4,084 -7,992 -5,947 -3,607 -2,128 -2,162 -1,278 21.34%
  YoY % 48.90% -34.39% -64.87% -69.50% 1.57% -69.17% -
  Horiz. % 319.56% 625.35% 465.34% 282.24% 166.51% 169.17% 100.00%
NP to SH -4,091 -7,991 -5,947 -3,607 -2,128 -2,162 -1,278 21.38%
  YoY % 48.80% -34.37% -64.87% -69.50% 1.57% -69.17% -
  Horiz. % 320.11% 625.27% 465.34% 282.24% 166.51% 169.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,536 44,755 43,509 48,690 44,778 19,006 20,323 13.09%
  YoY % -4.96% 2.86% -10.64% 8.74% 135.60% -6.48% -
  Horiz. % 209.30% 220.22% 214.09% 239.58% 220.33% 93.52% 100.00%
Net Worth 78,024 45,662 37,858 41,733 38,926 11,124 13,177 34.47%
  YoY % 70.87% 20.61% -9.29% 7.21% 249.94% -15.58% -
  Horiz. % 592.10% 346.52% 287.30% 316.71% 295.40% 84.42% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 78,024 45,662 37,858 41,733 38,926 11,124 13,177 34.47%
  YoY % 70.87% 20.61% -9.29% 7.21% 249.94% -15.58% -
  Horiz. % 592.10% 346.52% 287.30% 316.71% 295.40% 84.42% 100.00%
NOSH 210,876 190,261 157,745 149,049 129,756 41,200 41,179 31.26%
  YoY % 10.83% 20.61% 5.83% 14.87% 214.94% 0.05% -
  Horiz. % 512.09% 462.03% 383.07% 361.95% 315.10% 100.05% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -10.62 % -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % -6.71 % 7.95%
  YoY % 51.15% -37.33% -97.88% -60.32% 61.14% -91.36% -
  Horiz. % 158.27% 323.99% 235.92% 119.23% 74.37% 191.36% 100.00%
ROE -5.24 % -17.50 % -15.71 % -8.64 % -5.47 % -19.44 % -9.70 % -9.75%
  YoY % 70.06% -11.39% -81.83% -57.95% 71.86% -100.41% -
  Horiz. % 54.02% 180.41% 161.96% 89.07% 56.39% 200.41% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 18.23 19.32 23.81 30.25 32.87 40.88 46.25 -14.36%
  YoY % -5.64% -18.86% -21.29% -7.97% -19.59% -11.61% -
  Horiz. % 39.42% 41.77% 51.48% 65.41% 71.07% 88.39% 100.00%
EPS -1.94 -4.20 -3.77 -2.42 -1.64 -5.25 -3.73 -10.31%
  YoY % 53.81% -11.41% -55.79% -47.56% 68.76% -40.75% -
  Horiz. % 52.01% 112.60% 101.07% 64.88% 43.97% 140.75% 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 0.3700 0.2400 0.2400 0.2800 0.3000 0.2700 0.3200 2.45%
  YoY % 54.17% 0.00% -14.29% -6.67% 11.11% -15.62% -
  Horiz. % 115.62% 75.00% 75.00% 87.50% 93.75% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 6.52 6.24 6.37 7.65 7.24 2.86 3.23 12.41%
  YoY % 4.49% -2.04% -16.73% 5.66% 153.15% -11.46% -
  Horiz. % 201.86% 193.19% 197.21% 236.84% 224.15% 88.54% 100.00%
EPS -0.69 -1.36 -1.01 -0.61 -0.36 -0.37 -0.22 20.97%
  YoY % 49.26% -34.65% -65.57% -69.44% 2.70% -68.18% -
  Horiz. % 313.64% 618.18% 459.09% 277.27% 163.64% 168.18% 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 0.1324 0.0775 0.0642 0.0708 0.0660 0.0189 0.0224 34.43%
  YoY % 70.84% 20.72% -9.32% 7.27% 249.21% -15.62% -
  Horiz. % 591.07% 345.98% 286.61% 316.07% 294.64% 84.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.4050 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 -
P/RPS 2.22 2.90 1.07 0.73 0.61 1.08 0.71 20.90%
  YoY % -23.45% 171.03% 46.58% 19.67% -43.52% 52.11% -
  Horiz. % 312.68% 408.45% 150.70% 102.82% 85.92% 152.11% 100.00%
P/EPS -20.88 -13.33 -6.76 -9.09 -12.20 -8.38 -10.63 11.90%
  YoY % -56.64% -97.19% 25.63% 25.49% -45.58% 21.17% -
  Horiz. % 196.43% 125.40% 63.59% 85.51% 114.77% 78.83% 100.00%
EY -4.79 -7.50 -14.78 -11.00 -8.20 -11.93 -9.40 -10.62%
  YoY % 36.13% 49.26% -34.36% -34.15% 31.27% -26.91% -
  Horiz. % 50.96% 79.79% 157.23% 117.02% 87.23% 126.91% 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 1.09 2.33 1.06 0.79 0.67 1.63 1.03 0.95%
  YoY % -53.22% 119.81% 34.18% 17.91% -58.90% 58.25% -
  Horiz. % 105.83% 226.21% 102.91% 76.70% 65.05% 158.25% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 -
Price 0.3700 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 -
P/RPS 2.03 2.56 2.48 0.69 0.70 0.39 0.80 16.77%
  YoY % -20.70% 3.23% 259.42% -1.43% 79.49% -51.25% -
  Horiz. % 253.75% 320.00% 310.00% 86.25% 87.50% 48.75% 100.00%
P/EPS -19.07 -11.79 -15.65 -8.68 -14.02 -3.05 -11.92 8.14%
  YoY % -61.75% 24.66% -80.30% 38.09% -359.67% 74.41% -
  Horiz. % 159.98% 98.91% 131.29% 72.82% 117.62% 25.59% 100.00%
EY -5.24 -8.48 -6.39 -11.52 -7.13 -32.80 -8.39 -7.54%
  YoY % 38.21% -32.71% 44.53% -61.57% 78.26% -290.94% -
  Horiz. % 62.46% 101.07% 76.16% 137.31% 84.98% 390.94% 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 1.00 2.06 2.46 0.75 0.77 0.59 1.16 -2.44%
  YoY % -51.46% -16.26% 228.00% -2.60% 30.51% -49.14% -
  Horiz. % 86.21% 177.59% 212.07% 64.66% 66.38% 50.86% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS