Highlights

[OCR] YoY Quarter Result on 2013-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     12.29%    YoY -     -661.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,956 10,542 10,905 11,574 11,585 10,180 5,303 14.50%
  YoY % 13.41% -3.33% -5.78% -0.09% 13.80% 91.97% -
  Horiz. % 225.46% 198.79% 205.64% 218.25% 218.46% 191.97% 100.00%
PBT 335 558 -366 -916 235 167 254 4.72%
  YoY % -39.96% 252.46% 60.04% -489.79% 40.72% -34.25% -
  Horiz. % 131.89% 219.69% -144.09% -360.63% 92.52% 65.75% 100.00%
Tax -66 -135 -47 -55 -62 0 0 -
  YoY % 51.11% -187.23% 14.55% 11.29% 0.00% 0.00% -
  Horiz. % 106.45% 217.74% 75.81% 88.71% 100.00% - -
NP 269 423 -413 -971 173 167 254 0.96%
  YoY % -36.41% 202.42% 57.47% -661.27% 3.59% -34.25% -
  Horiz. % 105.91% 166.54% -162.60% -382.28% 68.11% 65.75% 100.00%
NP to SH 288 423 -413 -971 173 167 254 2.11%
  YoY % -31.91% 202.42% 57.47% -661.27% 3.59% -34.25% -
  Horiz. % 113.39% 166.54% -162.60% -382.28% 68.11% 65.75% 100.00%
Tax Rate 19.70 % 24.19 % - % - % 26.38 % - % - % -
  YoY % -18.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.68% 91.70% 0.00% 0.00% 100.00% - -
Total Cost 11,687 10,119 11,318 12,545 11,412 10,013 5,049 15.00%
  YoY % 15.50% -10.59% -9.78% 9.93% 13.97% 98.32% -
  Horiz. % 231.47% 200.42% 224.16% 248.47% 226.02% 198.32% 100.00%
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51%
  YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% -
  Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51%
  YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% -
  Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
NOSH 240,000 201,428 165,200 149,384 144,166 139,166 40,967 34.23%
  YoY % 19.15% 21.93% 10.59% 3.62% 3.59% 239.70% -
  Horiz. % 585.83% 491.68% 403.24% 364.64% 351.90% 339.70% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.25 % 4.01 % -3.79 % -8.39 % 1.49 % 1.64 % 4.79 % -11.82%
  YoY % -43.89% 205.80% 54.83% -663.09% -9.15% -65.76% -
  Horiz. % 46.97% 83.72% -79.12% -175.16% 31.11% 34.24% 100.00%
ROE 0.32 % 0.88 % -1.04 % -2.32 % 0.40 % 0.38 % 1.94 % -25.92%
  YoY % -63.64% 184.62% 55.17% -680.00% 5.26% -80.41% -
  Horiz. % 16.49% 45.36% -53.61% -119.59% 20.62% 19.59% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.98 5.23 6.60 7.75 8.04 7.31 12.94 -14.70%
  YoY % -4.78% -20.76% -14.84% -3.61% 9.99% -43.51% -
  Horiz. % 38.49% 40.42% 51.00% 59.89% 62.13% 56.49% 100.00%
EPS 0.12 0.21 -0.25 -0.65 0.12 0.12 0.62 -23.93%
  YoY % -42.86% 184.00% 61.54% -641.67% 0.00% -80.65% -
  Horiz. % 19.35% 33.87% -40.32% -104.84% 19.35% 19.35% 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 0.3200 0.3200 2.45%
  YoY % 54.17% 0.00% -14.29% -6.67% -6.25% 0.00% -
  Horiz. % 115.62% 75.00% 75.00% 87.50% 93.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 3.65 3.21 3.33 3.53 3.53 3.10 1.62 14.48%
  YoY % 13.71% -3.60% -5.67% 0.00% 13.87% 91.36% -
  Horiz. % 225.31% 198.15% 205.56% 217.90% 217.90% 191.36% 100.00%
EPS 0.09 0.13 -0.13 -0.30 0.05 0.05 0.08 1.98%
  YoY % -30.77% 200.00% 56.67% -700.00% 0.00% -37.50% -
  Horiz. % 112.50% 162.50% -162.50% -375.00% 62.50% 62.50% 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 0.2708 0.1474 0.1209 0.1276 0.1319 0.1358 0.0400 37.50%
  YoY % 83.72% 21.92% -5.25% -3.26% -2.87% 239.50% -
  Horiz. % 677.00% 368.50% 302.25% 319.00% 329.75% 339.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3850 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 -
P/RPS 7.73 9.17 9.39 3.23 4.23 2.32 2.78 18.56%
  YoY % -15.70% -2.34% 190.71% -23.64% 82.33% -16.55% -
  Horiz. % 278.06% 329.86% 337.77% 116.19% 152.16% 83.45% 100.00%
P/EPS 320.83 228.57 -248.00 -38.46 283.33 141.67 58.06 32.93%
  YoY % 40.36% 192.17% -544.83% -113.57% 99.99% 144.01% -
  Horiz. % 552.58% 393.68% -427.14% -66.24% 488.00% 244.01% 100.00%
EY 0.31 0.44 -0.40 -2.60 0.35 0.71 1.72 -24.82%
  YoY % -29.55% 210.00% 84.62% -842.86% -50.70% -58.72% -
  Horiz. % 18.02% 25.58% -23.26% -151.16% 20.35% 41.28% 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 1.04 2.00 2.58 0.89 1.13 0.53 1.13 -1.37%
  YoY % -48.00% -22.48% 189.89% -21.24% 113.21% -53.10% -
  Horiz. % 92.04% 176.99% 228.32% 78.76% 100.00% 46.90% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 -
Price 0.4000 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 -
P/RPS 8.03 9.27 8.33 3.16 3.48 2.60 2.70 19.90%
  YoY % -13.38% 11.28% 163.61% -9.20% 33.85% -3.70% -
  Horiz. % 297.41% 343.33% 308.52% 117.04% 128.89% 96.30% 100.00%
P/EPS 333.33 230.95 -220.00 -37.69 233.33 158.33 56.45 34.41%
  YoY % 44.33% 204.98% -483.71% -116.15% 47.37% 180.48% -
  Horiz. % 590.49% 409.12% -389.73% -66.77% 413.34% 280.48% 100.00%
EY 0.30 0.43 -0.45 -2.65 0.43 0.63 1.77 -25.59%
  YoY % -30.23% 195.56% 83.02% -716.28% -31.75% -64.41% -
  Horiz. % 16.95% 24.29% -25.42% -149.72% 24.29% 35.59% 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 1.08 2.02 2.29 0.88 0.93 0.59 1.09 -0.15%
  YoY % -46.53% -11.79% 160.23% -5.38% 57.63% -45.87% -
  Horiz. % 99.08% 185.32% 210.09% 80.73% 85.32% 54.13% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
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. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. 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
Partners & Brokers