Highlights

[OCR] YoY 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 -     76.54%    YoY -     -664.44%
Quarter Report


View:


Show?  YoY % Horiz. %

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 8,596 11,896 8,779 7,584 6,941 3,419 5,469 7.82%
  YoY % -27.74% 35.51% 15.76% 9.26% 103.01% -37.48% -
  Horiz. % 157.18% 217.52% 160.52% 138.67% 126.92% 62.52% 100.00%
PBT -1,499 -1,903 -830 -486 90 -878 20 -
  YoY % 21.23% -129.28% -70.78% -640.00% 110.25% -4,490.00% -
  Horiz. % -7,495.00% -9,515.00% -4,150.00% -2,430.00% 450.00% -4,390.00% 100.00%
Tax 71 -6 -10 -22 0 0 0 -
  YoY % 1,283.33% 40.00% 54.55% 0.00% 0.00% 0.00% -
  Horiz. % -322.73% 27.27% 45.45% 100.00% - - -
NP -1,428 -1,909 -840 -508 90 -878 20 -
  YoY % 25.20% -127.26% -65.35% -664.44% 110.25% -4,490.00% -
  Horiz. % -7,140.00% -9,545.00% -4,200.00% -2,540.00% 450.00% -4,390.00% 100.00%
NP to SH -1,328 -1,909 -840 -508 90 -878 20 -
  YoY % 30.43% -127.26% -65.35% -664.44% 110.25% -4,490.00% -
  Horiz. % -6,640.00% -9,545.00% -4,200.00% -2,540.00% 450.00% -4,390.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,024 13,805 9,619 8,092 6,851 4,297 5,449 10.68%
  YoY % -27.39% 43.52% 18.87% 18.11% 59.44% -21.14% -
  Horiz. % 183.96% 253.35% 176.53% 148.50% 125.73% 78.86% 100.00%
Net Worth 46,374 52,802 41,999 43,329 45,000 12,366 13,599 22.66%
  YoY % -12.17% 25.72% -3.07% -3.71% 263.90% -9.07% -
  Horiz. % 340.99% 388.25% 308.82% 318.60% 330.88% 90.93% 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 46,374 52,802 41,999 43,329 45,000 12,366 13,599 22.66%
  YoY % -12.17% 25.72% -3.07% -3.71% 263.90% -9.07% -
  Horiz. % 340.99% 388.25% 308.82% 318.60% 330.88% 90.93% 100.00%
NOSH 210,793 203,085 161,538 149,411 150,000 41,220 39,999 31.88%
  YoY % 3.80% 25.72% 8.12% -0.39% 263.90% 3.05% -
  Horiz. % 526.98% 507.71% 403.85% 373.53% 375.00% 103.05% 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 -16.61 % -16.05 % -9.57 % -6.70 % 1.30 % -25.68 % 0.37 % -
  YoY % -3.49% -67.71% -42.84% -615.38% 105.06% -7,040.54% -
  Horiz. % -4,489.19% -4,337.84% -2,586.49% -1,810.81% 351.35% -6,940.54% 100.00%
ROE -2.86 % -3.62 % -2.00 % -1.17 % 0.20 % -7.10 % 0.15 % -
  YoY % 20.99% -81.00% -70.94% -685.00% 102.82% -4,833.33% -
  Horiz. % -1,906.67% -2,413.33% -1,333.33% -780.00% 133.33% -4,733.33% 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 4.08 5.86 5.43 5.08 4.63 8.29 13.67 -18.24%
  YoY % -30.38% 7.92% 6.89% 9.72% -44.15% -39.36% -
  Horiz. % 29.85% 42.87% 39.72% 37.16% 33.87% 60.64% 100.00%
EPS -0.63 -0.94 -0.52 -0.34 0.06 -2.13 0.05 -
  YoY % 32.98% -80.77% -52.94% -666.67% 102.82% -4,360.00% -
  Horiz. % -1,260.00% -1,880.00% -1,040.00% -680.00% 120.00% -4,260.00% 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 0.2200 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 - 413,857
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.67 3.70 2.73 2.36 2.16 1.06 1.70 7.81%
  YoY % -27.84% 35.53% 15.68% 9.26% 103.77% -37.65% -
  Horiz. % 157.06% 217.65% 160.59% 138.82% 127.06% 62.35% 100.00%
EPS -0.41 -0.59 -0.26 -0.16 0.03 -0.27 0.01 -
  YoY % 30.51% -126.92% -62.50% -633.33% 111.11% -2,800.00% -
  Horiz. % -4,100.00% -5,900.00% -2,600.00% -1,600.00% 300.00% -2,700.00% 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 0.1441 0.1640 0.1305 0.1346 0.1398 0.0384 0.0423 22.64%
  YoY % -12.13% 25.67% -3.05% -3.72% 264.06% -9.22% -
  Horiz. % 340.66% 387.71% 308.51% 318.20% 330.50% 90.78% 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 12.14 8.62 4.23 3.94 4.32 3.86 2.05 34.47%
  YoY % 40.84% 103.78% 7.36% -8.80% 11.92% 88.29% -
  Horiz. % 592.20% 420.49% 206.34% 192.20% 210.73% 188.29% 100.00%
P/EPS -78.57 -53.72 -44.23 -58.82 333.33 -15.02 560.00 -
  YoY % -46.26% -21.46% 24.80% -117.65% 2,319.24% -102.68% -
  Horiz. % -14.03% -9.59% -7.90% -10.50% 59.52% -2.68% 100.00%
EY -1.27 -1.86 -2.26 -1.70 0.30 -6.66 0.18 -
  YoY % 31.72% 17.70% -32.94% -666.67% 104.50% -3,800.00% -
  Horiz. % -705.56% -1,033.33% -1,255.56% -944.44% 166.67% -3,700.00% 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 11.16 8.19 4.97 4.24 3.67 4.22 1.83 35.13%
  YoY % 36.26% 64.79% 17.22% 15.53% -13.03% 130.60% -
  Horiz. % 609.84% 447.54% 271.58% 231.69% 200.55% 230.60% 100.00%
P/EPS -72.22 -51.06 -51.92 -63.24 283.33 -16.43 500.00 -
  YoY % -41.44% 1.66% 17.90% -122.32% 1,824.47% -103.29% -
  Horiz. % -14.44% -10.21% -10.38% -12.65% 56.67% -3.29% 100.00%
EY -1.38 -1.96 -1.93 -1.58 0.35 -6.09 0.20 -
  YoY % 29.59% -1.55% -22.15% -551.43% 105.75% -3,145.00% -
  Horiz. % -690.00% -980.00% -965.00% -790.00% 175.00% -3,045.00% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers