Highlights

[OCR] YoY Quarter Result on 2014-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -258.45%    YoY -     -172.00%
Quarter Report


View:


Show?  YoY % Horiz. %

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 9,789 6,351 7,944 9,651 17,912 3,651 4,742 12.83%
  YoY % 54.13% -20.05% -17.69% -46.12% 390.61% -23.01% -
  Horiz. % 206.43% 133.93% 167.52% 203.52% 377.73% 76.99% 100.00%
PBT -2,860 -4,955 -2,897 -1,065 -885 -1,633 -648 28.05%
  YoY % 42.28% -71.04% -172.02% -20.34% 45.81% -152.01% -
  Horiz. % 441.36% 764.66% 447.07% 164.35% 136.57% 252.01% 100.00%
Tax 33 72 -114 -42 -98 0 0 -
  YoY % -54.17% 163.16% -171.43% 57.14% 0.00% 0.00% -
  Horiz. % -33.67% -73.47% 116.33% 42.86% 100.00% - -
NP -2,827 -4,883 -3,011 -1,107 -983 -1,633 -648 27.80%
  YoY % 42.11% -62.17% -172.00% -12.61% 39.80% -152.01% -
  Horiz. % 436.27% 753.55% 464.66% 170.83% 151.70% 252.01% 100.00%
NP to SH -2,702 -4,882 -3,011 -1,107 -983 -1,633 -648 26.84%
  YoY % 44.65% -62.14% -172.00% -12.61% 39.80% -152.01% -
  Horiz. % 416.98% 753.40% 464.66% 170.83% 151.70% 252.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,616 11,234 10,955 10,758 18,895 5,284 5,390 15.21%
  YoY % 12.30% 2.55% 1.83% -43.06% 257.59% -1.97% -
  Horiz. % 234.06% 208.42% 203.25% 199.59% 350.56% 98.03% 100.00%
Net Worth 79,344 49,024 38,643 41,886 44,681 11,134 13,207 34.79%
  YoY % 61.85% 26.86% -7.74% -6.26% 301.31% -15.70% -
  Horiz. % 600.75% 371.18% 292.59% 317.14% 338.30% 84.30% 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 79,344 49,024 38,643 41,886 44,681 11,134 13,207 34.79%
  YoY % 61.85% 26.86% -7.74% -6.26% 301.31% -15.70% -
  Horiz. % 600.75% 371.18% 292.59% 317.14% 338.30% 84.30% 100.00%
NOSH 214,444 204,267 161,016 149,594 148,939 41,237 41,273 31.57%
  YoY % 4.98% 26.86% 7.63% 0.44% 261.18% -0.09% -
  Horiz. % 519.56% 494.91% 390.12% 362.44% 360.86% 99.91% 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 -28.88 % -76.89 % -37.90 % -11.47 % -5.49 % -44.73 % -13.67 % 13.26%
  YoY % 62.44% -102.88% -230.43% -108.93% 87.73% -227.21% -
  Horiz. % 211.27% 562.47% 277.25% 83.91% 40.16% 327.21% 100.00%
ROE -3.41 % -9.96 % -7.79 % -2.64 % -2.20 % -14.67 % -4.91 % -5.89%
  YoY % 65.76% -27.86% -195.08% -20.00% 85.00% -198.78% -
  Horiz. % 69.45% 202.85% 158.66% 53.77% 44.81% 298.78% 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 4.56 3.11 4.93 6.45 12.03 8.85 11.49 -14.26%
  YoY % 46.62% -36.92% -23.57% -46.38% 35.93% -22.98% -
  Horiz. % 39.69% 27.07% 42.91% 56.14% 104.70% 77.02% 100.00%
EPS -1.26 -2.39 -1.87 -0.74 -0.66 -3.96 -1.57 -3.60%
  YoY % 47.28% -27.81% -152.70% -12.12% 83.33% -152.23% -
  Horiz. % 80.25% 152.23% 119.11% 47.13% 42.04% 252.23% 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 - 327,915
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.99 1.94 2.42 2.94 5.46 1.11 1.45 12.81%
  YoY % 54.12% -19.83% -17.69% -46.15% 391.89% -23.45% -
  Horiz. % 206.21% 133.79% 166.90% 202.76% 376.55% 76.55% 100.00%
EPS -0.82 -1.49 -0.92 -0.34 -0.30 -0.50 -0.20 26.48%
  YoY % 44.97% -61.96% -170.59% -13.33% 40.00% -150.00% -
  Horiz. % 410.00% 745.00% 460.00% 170.00% 150.00% 250.00% 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 0.2420 0.1495 0.1178 0.1277 0.1363 0.0340 0.0403 34.78%
  YoY % 61.87% 26.91% -7.75% -6.31% 300.88% -15.63% -
  Horiz. % 600.50% 370.97% 292.31% 316.87% 338.21% 84.37% 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 8.87 18.01 5.17 3.41 1.66 4.97 2.87 20.67%
  YoY % -50.75% 248.36% 51.61% 105.42% -66.60% 73.17% -
  Horiz. % 309.06% 627.53% 180.14% 118.82% 57.84% 173.17% 100.00%
P/EPS -32.14 -23.43 -13.64 -29.73 -30.30 -11.11 -21.02 7.33%
  YoY % -37.17% -71.77% 54.12% 1.88% -172.73% 47.15% -
  Horiz. % 152.90% 111.47% 64.89% 141.44% 144.15% 52.85% 100.00%
EY -3.11 -4.27 -7.33 -3.36 -3.30 -9.00 -4.76 -6.84%
  YoY % 27.17% 41.75% -118.15% -1.82% 63.33% -89.08% -
  Horiz. % 65.34% 89.71% 153.99% 70.59% 69.33% 189.08% 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 8.11 15.92 11.96 3.26 1.91 1.81 3.22 16.63%
  YoY % -49.06% 33.11% 266.87% 70.68% 5.52% -43.79% -
  Horiz. % 251.86% 494.41% 371.43% 101.24% 59.32% 56.21% 100.00%
P/EPS -29.37 -20.71 -31.55 -28.38 -34.85 -4.04 -23.57 3.73%
  YoY % -41.82% 34.36% -11.17% 18.57% -762.62% 82.86% -
  Horiz. % 124.61% 87.87% 133.86% 120.41% 147.86% 17.14% 100.00%
EY -3.41 -4.83 -3.17 -3.52 -2.87 -24.75 -4.24 -3.56%
  YoY % 29.40% -52.37% 9.94% -22.65% 88.40% -483.73% -
  Horiz. % 80.42% 113.92% 74.76% 83.02% 67.69% 583.73% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers