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 - 413,857
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.96 2.36 2.88 5.05 2.37 1.39 1.75 9.15%
  YoY % 25.42% -18.06% -42.97% 113.08% 70.50% -20.57% -
  Horiz. % 169.14% 134.86% 164.57% 288.57% 135.43% 79.43% 100.00%
EPS 0.05 -0.24 -0.35 -0.67 -0.44 0.03 0.07 -5.45%
  YoY % 120.83% 31.43% 47.76% -52.27% -1,566.67% -57.14% -
  Horiz. % 71.43% -342.86% -500.00% -957.14% -628.57% 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 0.1444 0.1610 0.1348 0.1382 0.1311 0.0423 0.0432 22.27%
  YoY % -10.31% 19.44% -2.46% 5.42% 209.93% -2.08% -
  Horiz. % 334.26% 372.69% 312.04% 319.91% 303.47% 97.92% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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