Highlights

[OCR] YoY 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 -     -1,351.45%    YoY -     -54.42%
Quarter Report


View:


Show?  YoY % Horiz. %

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 9,525 7,611 9,265 16,263 7,617 4,471 5,646 9.10%
  YoY % 25.15% -17.85% -43.03% 113.51% 70.36% -20.81% -
  Horiz. % 168.70% 134.80% 164.10% 288.04% 134.91% 79.19% 100.00%
PBT 171 -736 -1,092 -2,144 -1,402 95 217 -3.89%
  YoY % 123.23% 32.60% 49.07% -52.92% -1,575.79% -56.22% -
  Horiz. % 78.80% -339.17% -503.23% -988.02% -646.08% 43.78% 100.00%
Tax -31 -51 -33 -21 0 0 0 -
  YoY % 39.22% -54.55% -57.14% 0.00% 0.00% 0.00% -
  Horiz. % 147.62% 242.86% 157.14% 100.00% - - -
NP 140 -787 -1,125 -2,165 -1,402 95 217 -7.04%
  YoY % 117.79% 30.04% 48.04% -54.42% -1,575.79% -56.22% -
  Horiz. % 64.52% -362.67% -518.43% -997.70% -646.08% 43.78% 100.00%
NP to SH 169 -787 -1,125 -2,165 -1,402 95 217 -4.08%
  YoY % 121.47% 30.04% 48.04% -54.42% -1,575.79% -56.22% -
  Horiz. % 77.88% -362.67% -518.43% -997.70% -646.08% 43.78% 100.00%
Tax Rate 18.13 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 9,385 8,398 10,390 18,428 9,019 4,376 5,429 9.55%
  YoY % 11.75% -19.17% -43.62% 104.32% 106.10% -19.40% -
  Horiz. % 172.87% 154.69% 191.38% 339.44% 166.13% 80.60% 100.00%
Net Worth 46,475 51,826 43,392 44,486 42,196 13,630 13,920 22.24%
  YoY % -10.33% 19.44% -2.46% 5.43% 209.57% -2.09% -
  Horiz. % 333.85% 372.30% 311.71% 319.57% 303.12% 97.91% 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 46,475 51,826 43,392 44,486 42,196 13,630 13,920 22.24%
  YoY % -10.33% 19.44% -2.46% 5.43% 209.57% -2.09% -
  Horiz. % 333.85% 372.30% 311.71% 319.57% 303.12% 97.91% 100.00%
NOSH 211,250 191,951 160,714 148,287 136,116 41,304 40,943 31.44%
  YoY % 10.05% 19.44% 8.38% 8.94% 229.55% 0.88% -
  Horiz. % 515.96% 468.82% 392.53% 362.18% 332.45% 100.88% 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 1.47 % -10.34 % -12.14 % -13.31 % -18.41 % 2.12 % 3.84 % -14.78%
  YoY % 114.22% 14.83% 8.79% 27.70% -968.40% -44.79% -
  Horiz. % 38.28% -269.27% -316.15% -346.61% -479.43% 55.21% 100.00%
ROE 0.36 % -1.52 % -2.59 % -4.87 % -3.32 % 0.70 % 1.56 % -21.67%
  YoY % 123.68% 41.31% 46.82% -46.69% -574.29% -55.13% -
  Horiz. % 23.08% -97.44% -166.03% -312.18% -212.82% 44.87% 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 4.51 3.97 5.76 10.97 5.60 10.82 13.79 -16.99%
  YoY % 13.60% -31.08% -47.49% 95.89% -48.24% -21.54% -
  Horiz. % 32.70% 28.79% 41.77% 79.55% 40.61% 78.46% 100.00%
EPS 0.08 -0.41 -0.70 -1.46 -1.03 0.23 0.53 -27.02%
  YoY % 119.51% 41.43% 52.05% -41.75% -547.83% -56.60% -
  Horiz. % 15.09% -77.36% -132.08% -275.47% -194.34% 43.40% 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 - 326,825
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.91 2.33 2.83 4.98 2.33 1.37 1.73 9.05%
  YoY % 24.89% -17.67% -43.17% 113.73% 70.07% -20.81% -
  Horiz. % 168.21% 134.68% 163.58% 287.86% 134.68% 79.19% 100.00%
EPS 0.05 -0.24 -0.34 -0.66 -0.43 0.03 0.07 -5.45%
  YoY % 120.83% 29.41% 48.48% -53.49% -1,533.33% -57.14% -
  Horiz. % 71.43% -342.86% -485.71% -942.86% -614.29% 42.86% 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 0.1422 0.1586 0.1328 0.1361 0.1291 0.0417 0.0426 22.24%
  YoY % -10.34% 19.43% -2.42% 5.42% 209.59% -2.11% -
  Horiz. % 333.80% 372.30% 311.74% 319.48% 303.05% 97.89% 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 10.53 15.13 4.42 1.87 4.29 3.14 3.34 21.08%
  YoY % -30.40% 242.31% 136.36% -56.41% 36.62% -5.99% -
  Horiz. % 315.27% 452.99% 132.34% 55.99% 128.44% 94.01% 100.00%
P/EPS 593.75 -146.34 -36.43 -14.04 -23.30 147.83 86.79 37.76%
  YoY % 505.73% -301.70% -159.47% 39.74% -115.76% 70.33% -
  Horiz. % 684.12% -168.61% -41.97% -16.18% -26.85% 170.33% 100.00%
EY 0.17 -0.68 -2.75 -7.12 -4.29 0.68 1.15 -27.27%
  YoY % 125.00% 75.27% 61.38% -65.97% -730.88% -40.87% -
  Horiz. % 14.78% -59.13% -239.13% -619.13% -373.04% 59.13% 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 11.09 12.23 3.99 1.64 3.75 2.68 2.47 28.43%
  YoY % -9.32% 206.52% 143.29% -56.27% 39.93% 8.50% -
  Horiz. % 448.99% 495.14% 161.54% 66.40% 151.82% 108.50% 100.00%
P/EPS 625.00 -118.29 -32.86 -12.33 -20.39 126.09 64.15 46.12%
  YoY % 628.36% -259.98% -166.50% 39.53% -116.17% 96.55% -
  Horiz. % 974.28% -184.40% -51.22% -19.22% -31.78% 196.55% 100.00%
EY 0.16 -0.85 -3.04 -8.11 -4.90 0.79 1.56 -31.57%
  YoY % 118.82% 72.04% 62.52% -65.51% -720.25% -49.36% -
  Horiz. % 10.26% -54.49% -194.87% -519.87% -314.10% 50.64% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers