Highlights

[OCR] YoY Quarter Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     117.60%    YoY -     3.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 10,542 10,905 11,574 11,585 10,180 5,303 3,188 22.05%
  YoY % -3.33% -5.78% -0.09% 13.80% 91.97% 66.34% -
  Horiz. % 330.68% 342.06% 363.05% 363.39% 319.32% 166.34% 100.00%
PBT 558 -366 -916 235 167 254 -1,125 -
  YoY % 252.46% 60.04% -489.79% 40.72% -34.25% 122.58% -
  Horiz. % -49.60% 32.53% 81.42% -20.89% -14.84% -22.58% 100.00%
Tax -135 -47 -55 -62 0 0 0 -
  YoY % -187.23% 14.55% 11.29% 0.00% 0.00% 0.00% -
  Horiz. % 217.74% 75.81% 88.71% 100.00% - - -
NP 423 -413 -971 173 167 254 -1,125 -
  YoY % 202.42% 57.47% -661.27% 3.59% -34.25% 122.58% -
  Horiz. % -37.60% 36.71% 86.31% -15.38% -14.84% -22.58% 100.00%
NP to SH 423 -413 -971 173 167 254 -1,125 -
  YoY % 202.42% 57.47% -661.27% 3.59% -34.25% 122.58% -
  Horiz. % -37.60% 36.71% 86.31% -15.38% -14.84% -22.58% 100.00%
Tax Rate 24.19 % - % - % 26.38 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.70% 0.00% 0.00% 100.00% - - -
Total Cost 10,119 11,318 12,545 11,412 10,013 5,049 4,313 15.27%
  YoY % -10.59% -9.78% 9.93% 13.97% 98.32% 17.06% -
  Horiz. % 234.62% 262.42% 290.86% 264.60% 232.16% 117.06% 100.00%
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,010 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.04% 282.98% 298.53% 308.69% 317.85% 93.57% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,010 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.04% 282.98% 298.53% 308.69% 317.85% 93.57% 100.00%
NOSH 201,428 165,200 149,384 144,166 139,166 40,967 41,208 30.26%
  YoY % 21.93% 10.59% 3.62% 3.59% 239.70% -0.58% -
  Horiz. % 488.80% 400.89% 362.51% 349.84% 337.71% 99.42% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.01 % -3.79 % -8.39 % 1.49 % 1.64 % 4.79 % -35.29 % -
  YoY % 205.80% 54.83% -663.09% -9.15% -65.76% 113.57% -
  Horiz. % -11.36% 10.74% 23.77% -4.22% -4.65% -13.57% 100.00%
ROE 0.88 % -1.04 % -2.32 % 0.40 % 0.38 % 1.94 % -8.03 % -
  YoY % 184.62% 55.17% -680.00% 5.26% -80.41% 124.16% -
  Horiz. % -10.96% 12.95% 28.89% -4.98% -4.73% -24.16% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 5.23 6.60 7.75 8.04 7.31 12.94 7.74 -6.32%
  YoY % -20.76% -14.84% -3.61% 9.99% -43.51% 67.18% -
  Horiz. % 67.57% 85.27% 100.13% 103.88% 94.44% 167.18% 100.00%
EPS 0.21 -0.25 -0.65 0.12 0.12 0.62 -2.73 -
  YoY % 184.00% 61.54% -641.67% 0.00% -80.65% 122.71% -
  Horiz. % -7.69% 9.16% 23.81% -4.40% -4.40% -22.71% 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 0.2400 0.2400 0.2800 0.3000 0.3200 0.3200 0.3400 -5.64%
  YoY % 0.00% -14.29% -6.67% -6.25% 0.00% -5.88% -
  Horiz. % 70.59% 70.59% 82.35% 88.24% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 3.21 3.33 3.53 3.53 3.10 1.62 0.97 22.06%
  YoY % -3.60% -5.67% 0.00% 13.87% 91.36% 67.01% -
  Horiz. % 330.93% 343.30% 363.92% 363.92% 319.59% 167.01% 100.00%
EPS 0.13 -0.13 -0.30 0.05 0.05 0.08 -0.34 -
  YoY % 200.00% 56.67% -700.00% 0.00% -37.50% 123.53% -
  Horiz. % -38.24% 38.24% 88.24% -14.71% -14.71% -23.53% 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 0.1474 0.1209 0.1276 0.1319 0.1358 0.0400 0.0427 22.92%
  YoY % 21.92% -5.25% -3.26% -2.87% 239.50% -6.32% -
  Horiz. % 345.20% 283.14% 298.83% 308.90% 318.03% 93.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 0.1900 -
P/RPS 9.17 9.39 3.23 4.23 2.32 2.78 2.46 24.51%
  YoY % -2.34% 190.71% -23.64% 82.33% -16.55% 13.01% -
  Horiz. % 372.76% 381.71% 131.30% 171.95% 94.31% 113.01% 100.00%
P/EPS 228.57 -248.00 -38.46 283.33 141.67 58.06 -6.96 -
  YoY % 192.17% -544.83% -113.57% 99.99% 144.01% 934.20% -
  Horiz. % -3,284.05% 3,563.22% 552.59% -4,070.83% -2,035.49% -834.20% 100.00%
EY 0.44 -0.40 -2.60 0.35 0.71 1.72 -14.37 -
  YoY % 210.00% 84.62% -842.86% -50.70% -58.72% 111.97% -
  Horiz. % -3.06% 2.78% 18.09% -2.44% -4.94% -11.97% 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 2.00 2.58 0.89 1.13 0.53 1.13 0.56 23.62%
  YoY % -22.48% 189.89% -21.24% 113.21% -53.10% 101.79% -
  Horiz. % 357.14% 460.71% 158.93% 201.79% 94.64% 201.79% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 -
Price 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 0.2300 -
P/RPS 9.27 8.33 3.16 3.48 2.60 2.70 2.97 20.88%
  YoY % 11.28% 163.61% -9.20% 33.85% -3.70% -9.09% -
  Horiz. % 312.12% 280.47% 106.40% 117.17% 87.54% 90.91% 100.00%
P/EPS 230.95 -220.00 -37.69 233.33 158.33 56.45 -8.42 -
  YoY % 204.98% -483.71% -116.15% 47.37% 180.48% 770.43% -
  Horiz. % -2,742.87% 2,612.83% 447.62% -2,771.14% -1,880.40% -670.43% 100.00%
EY 0.43 -0.45 -2.65 0.43 0.63 1.77 -11.87 -
  YoY % 195.56% 83.02% -716.28% -31.75% -64.41% 114.91% -
  Horiz. % -3.62% 3.79% 22.33% -3.62% -5.31% -14.91% 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 2.02 2.29 0.88 0.93 0.59 1.09 0.68 19.89%
  YoY % -11.79% 160.23% -5.38% 57.63% -45.87% 60.29% -
  Horiz. % 297.06% 336.76% 129.41% 136.76% 86.76% 160.29% 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.
 


 

54  84  298  1889 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.2650.00 
 ARMADA 0.305-0.01 
 MNC-PA 0.040.00 
 LONBISC 0.115-0.025 
 SUMATEC 0.025-0.005 
 PA 0.055-0.005 
 OCK-WA 0.140.00 
 OPCOM 0.655+0.025 
 HIBISCS 1.00-0.02 
 KNM 0.39+0.01 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
Partners & Brokers