Highlights

[OCR] YoY Quarter Result on 2015-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     -155.74%    YoY -     -62.14%
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 - 332,574
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.94 1.91 2.39 2.90 5.39 1.10 1.43 12.75%
  YoY % 53.93% -20.08% -17.59% -46.20% 390.00% -23.08% -
  Horiz. % 205.59% 133.57% 167.13% 202.80% 376.92% 76.92% 100.00%
EPS -0.81 -1.47 -0.91 -0.33 -0.30 -0.49 -0.19 27.31%
  YoY % 44.90% -61.54% -175.76% -10.00% 38.78% -157.89% -
  Horiz. % 426.32% 773.68% 478.95% 173.68% 157.89% 257.89% 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 0.2386 0.1474 0.1162 0.1259 0.1344 0.0335 0.0397 34.80%
  YoY % 61.87% 26.85% -7.70% -6.32% 301.19% -15.62% -
  Horiz. % 601.01% 371.28% 292.70% 317.13% 338.54% 84.38% 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.
 


 

258  583  509  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.20-0.10 
 SAPNRG 0.23-0.005 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 MTOUCHE 0.16-0.015 
 XOX 0.045-0.005 
 AIRASIA 1.11-0.05 
 IRIS 0.1450.00 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers