Highlights

[OCR] YoY Quarter Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -939.52%    YoY -     -1,575.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 7,611 9,265 16,263 7,617 4,471 5,646 6,270 3.28%
  YoY % -17.85% -43.03% 113.51% 70.36% -20.81% -9.95% -
  Horiz. % 121.39% 147.77% 259.38% 121.48% 71.31% 90.05% 100.00%
PBT -736 -1,092 -2,144 -1,402 95 217 -469 7.80%
  YoY % 32.60% 49.07% -52.92% -1,575.79% -56.22% 146.27% -
  Horiz. % 156.93% 232.84% 457.14% 298.93% -20.26% -46.27% 100.00%
Tax -51 -33 -21 0 0 0 0 -
  YoY % -54.55% -57.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.86% 157.14% 100.00% - - - -
NP -787 -1,125 -2,165 -1,402 95 217 -469 9.01%
  YoY % 30.04% 48.04% -54.42% -1,575.79% -56.22% 146.27% -
  Horiz. % 167.80% 239.87% 461.62% 298.93% -20.26% -46.27% 100.00%
NP to SH -787 -1,125 -2,165 -1,402 95 217 -469 9.01%
  YoY % 30.04% 48.04% -54.42% -1,575.79% -56.22% 146.27% -
  Horiz. % 167.80% 239.87% 461.62% 298.93% -20.26% -46.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,398 10,390 18,428 9,019 4,376 5,429 6,739 3.73%
  YoY % -19.17% -43.62% 104.32% 106.10% -19.40% -19.44% -
  Horiz. % 124.62% 154.18% 273.45% 133.83% 64.94% 80.56% 100.00%
Net Worth 51,826 43,392 44,486 42,196 13,630 13,920 15,221 22.64%
  YoY % 19.44% -2.46% 5.43% 209.57% -2.09% -8.55% -
  Horiz. % 340.47% 285.07% 292.25% 277.21% 89.54% 91.45% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 51,826 43,392 44,486 42,196 13,630 13,920 15,221 22.64%
  YoY % 19.44% -2.46% 5.43% 209.57% -2.09% -8.55% -
  Horiz. % 340.47% 285.07% 292.25% 277.21% 89.54% 91.45% 100.00%
NOSH 191,951 160,714 148,287 136,116 41,304 40,943 41,140 29.25%
  YoY % 19.44% 8.38% 8.94% 229.55% 0.88% -0.48% -
  Horiz. % 466.58% 390.65% 360.44% 330.86% 100.40% 99.52% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -10.34 % -12.14 % -13.31 % -18.41 % 2.12 % 3.84 % -7.48 % 5.54%
  YoY % 14.83% 8.79% 27.70% -968.40% -44.79% 151.34% -
  Horiz. % 138.24% 162.30% 177.94% 246.12% -28.34% -51.34% 100.00%
ROE -1.52 % -2.59 % -4.87 % -3.32 % 0.70 % 1.56 % -3.08 % -11.10%
  YoY % 41.31% 46.82% -46.69% -574.29% -55.13% 150.65% -
  Horiz. % 49.35% 84.09% 158.12% 107.79% -22.73% -50.65% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 3.97 5.76 10.97 5.60 10.82 13.79 15.24 -20.08%
  YoY % -31.08% -47.49% 95.89% -48.24% -21.54% -9.51% -
  Horiz. % 26.05% 37.80% 71.98% 36.75% 71.00% 90.49% 100.00%
EPS -0.41 -0.70 -1.46 -1.03 0.23 0.53 -1.14 -15.66%
  YoY % 41.43% 52.05% -41.75% -547.83% -56.60% 146.49% -
  Horiz. % 35.96% 61.40% 128.07% 90.35% -20.18% -46.49% 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 0.2700 0.2700 0.3000 0.3100 0.3300 0.3400 0.3700 -5.11%
  YoY % 0.00% -10.00% -3.23% -6.06% -2.94% -8.11% -
  Horiz. % 72.97% 72.97% 81.08% 83.78% 89.19% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 356,408
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 2.14 2.60 4.56 2.14 1.25 1.58 1.76 3.31%
  YoY % -17.69% -42.98% 113.08% 71.20% -20.89% -10.23% -
  Horiz. % 121.59% 147.73% 259.09% 121.59% 71.02% 89.77% 100.00%
EPS -0.22 -0.32 -0.61 -0.39 0.03 0.06 -0.13 9.16%
  YoY % 31.25% 47.54% -56.41% -1,400.00% -50.00% 146.15% -
  Horiz. % 169.23% 246.15% 469.23% 300.00% -23.08% -46.15% 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 0.1454 0.1218 0.1248 0.1184 0.0382 0.0391 0.0427 22.64%
  YoY % 19.38% -2.40% 5.41% 209.95% -2.30% -8.43% -
  Horiz. % 340.52% 285.25% 292.27% 277.28% 89.46% 91.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.6000 0.2550 0.2050 0.2400 0.3400 0.4600 0.3000 -
P/RPS 15.13 4.42 1.87 4.29 3.14 3.34 1.97 40.44%
  YoY % 242.31% 136.36% -56.41% 36.62% -5.99% 69.54% -
  Horiz. % 768.02% 224.37% 94.92% 217.77% 159.39% 169.54% 100.00%
P/EPS -146.34 -36.43 -14.04 -23.30 147.83 86.79 -26.32 33.08%
  YoY % -301.70% -159.47% 39.74% -115.76% 70.33% 429.75% -
  Horiz. % 556.00% 138.41% 53.34% 88.53% -561.66% -329.75% 100.00%
EY -0.68 -2.75 -7.12 -4.29 0.68 1.15 -3.80 -24.92%
  YoY % 75.27% 61.38% -65.97% -730.88% -40.87% 130.26% -
  Horiz. % 17.89% 72.37% 187.37% 112.89% -17.89% -30.26% 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 2.22 0.94 0.68 0.77 1.03 1.35 0.81 18.29%
  YoY % 136.17% 38.24% -11.69% -25.24% -23.70% 66.67% -
  Horiz. % 274.07% 116.05% 83.95% 95.06% 127.16% 166.67% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 -
Price 0.4850 0.2300 0.1800 0.2100 0.2900 0.3400 0.3000 -
P/RPS 12.23 3.99 1.64 3.75 2.68 2.47 1.97 35.55%
  YoY % 206.52% 143.29% -56.27% 39.93% 8.50% 25.38% -
  Horiz. % 620.81% 202.54% 83.25% 190.36% 136.04% 125.38% 100.00%
P/EPS -118.29 -32.86 -12.33 -20.39 126.09 64.15 -26.32 28.45%
  YoY % -259.98% -166.50% 39.53% -116.17% 96.55% 343.73% -
  Horiz. % 449.43% 124.85% 46.85% 77.47% -479.07% -243.73% 100.00%
EY -0.85 -3.04 -8.11 -4.90 0.79 1.56 -3.80 -22.08%
  YoY % 72.04% 62.52% -65.51% -720.25% -49.36% 141.05% -
  Horiz. % 22.37% 80.00% 213.42% 128.95% -20.79% -41.05% 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 1.80 0.85 0.60 0.68 0.88 1.00 0.81 14.23%
  YoY % 111.76% 41.67% -11.76% -22.73% -12.00% 23.46% -
  Horiz. % 222.22% 104.94% 74.07% 83.95% 108.64% 123.46% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers