Highlights

[OCR] YoY TTM Result on 2012-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     25.84%    YoY -     -136.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 38,356 39,269 53,344 28,389 17,935 19,042 23,005 8.89%
  YoY % -2.32% -26.39% 87.90% 58.29% -5.81% -17.23% -
  Horiz. % 166.73% 170.70% 231.88% 123.40% 77.96% 82.77% 100.00%
PBT -5,902 -3,903 -3,280 -2,778 -1,177 -2,099 -4,740 3.72%
  YoY % -51.22% -18.99% -18.07% -136.02% 43.93% 55.72% -
  Horiz. % 124.51% 82.34% 69.20% 58.61% 24.83% 44.28% 100.00%
Tax -218 -140 -203 0 0 106 2,938 -
  YoY % -55.71% 31.03% 0.00% 0.00% 0.00% -96.39% -
  Horiz. % -7.42% -4.77% -6.91% 0.00% 0.00% 3.61% 100.00%
NP -6,120 -4,043 -3,483 -2,778 -1,177 -1,993 -1,802 22.59%
  YoY % -51.37% -16.08% -25.38% -136.02% 40.94% -10.60% -
  Horiz. % 339.62% 224.36% 193.29% 154.16% 65.32% 110.60% 100.00%
NP to SH -6,120 -4,043 -3,483 -2,778 -1,177 -1,993 -1,802 22.59%
  YoY % -51.37% -16.08% -25.38% -136.02% 40.94% -10.60% -
  Horiz. % 339.62% 224.36% 193.29% 154.16% 65.32% 110.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,476 43,312 56,827 31,167 19,112 21,035 24,807 10.21%
  YoY % 2.69% -23.78% 82.33% 63.08% -9.14% -15.21% -
  Horiz. % 179.29% 174.60% 229.08% 125.64% 77.04% 84.79% 100.00%
Net Worth 52,802 41,999 43,329 45,000 12,366 13,599 15,545 22.59%
  YoY % 25.72% -3.07% -3.71% 263.90% -9.07% -12.51% -
  Horiz. % 339.66% 270.18% 278.73% 289.47% 79.55% 87.49% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 52,802 41,999 43,329 45,000 12,366 13,599 15,545 22.59%
  YoY % 25.72% -3.07% -3.71% 263.90% -9.07% -12.51% -
  Horiz. % 339.66% 270.18% 278.73% 289.47% 79.55% 87.49% 100.00%
NOSH 203,085 161,538 149,411 150,000 41,220 39,999 40,909 30.59%
  YoY % 25.72% 8.12% -0.39% 263.90% 3.05% -2.22% -
  Horiz. % 496.43% 394.87% 365.23% 366.67% 100.76% 97.78% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -15.96 % -10.30 % -6.53 % -9.79 % -6.56 % -10.47 % -7.83 % 12.60%
  YoY % -54.95% -57.73% 33.30% -49.24% 37.34% -33.72% -
  Horiz. % 203.83% 131.55% 83.40% 125.03% 83.78% 133.72% 100.00%
ROE -11.59 % -9.63 % -8.04 % -6.17 % -9.52 % -14.65 % -11.59 % -
  YoY % -20.35% -19.78% -30.31% 35.19% 35.02% -26.40% -
  Horiz. % 100.00% 83.09% 69.37% 53.24% 82.14% 126.40% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 18.89 24.31 35.70 18.93 43.51 47.61 56.23 -16.62%
  YoY % -22.30% -31.90% 88.59% -56.49% -8.61% -15.33% -
  Horiz. % 33.59% 43.23% 63.49% 33.67% 77.38% 84.67% 100.00%
EPS -3.01 -2.50 -2.33 -1.85 -2.86 -4.98 -4.40 -6.13%
  YoY % -20.40% -7.30% -25.95% 35.31% 42.57% -13.18% -
  Horiz. % 68.41% 56.82% 52.95% 42.05% 65.00% 113.18% 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 0.2600 0.2600 0.2900 0.3000 0.3000 0.3400 0.3800 -6.13%
  YoY % 0.00% -10.34% -3.33% 0.00% -11.76% -10.53% -
  Horiz. % 68.42% 68.42% 76.32% 78.95% 78.95% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 11.60 11.87 16.13 8.58 5.42 5.76 6.96 8.88%
  YoY % -2.27% -26.41% 88.00% 58.30% -5.90% -17.24% -
  Horiz. % 166.67% 170.55% 231.75% 123.28% 77.87% 82.76% 100.00%
EPS -1.85 -1.22 -1.05 -0.84 -0.36 -0.60 -0.54 22.77%
  YoY % -51.64% -16.19% -25.00% -133.33% 40.00% -11.11% -
  Horiz. % 342.59% 225.93% 194.44% 155.56% 66.67% 111.11% 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 0.1597 0.1270 0.1310 0.1361 0.0374 0.0411 0.0470 22.60%
  YoY % 25.75% -3.05% -3.75% 263.90% -9.00% -12.55% -
  Horiz. % 339.79% 270.21% 278.72% 289.57% 79.57% 87.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 0.3100 -
P/RPS 2.67 0.95 0.56 1.06 0.74 0.59 0.55 30.11%
  YoY % 181.05% 69.64% -47.17% 43.24% 25.42% 7.27% -
  Horiz. % 485.45% 172.73% 101.82% 192.73% 134.55% 107.27% 100.00%
P/EPS -16.76 -9.19 -8.58 -10.80 -11.21 -5.62 -7.04 15.55%
  YoY % -82.37% -7.11% 20.56% 3.66% -99.47% 20.17% -
  Horiz. % 238.07% 130.54% 121.88% 153.41% 159.23% 79.83% 100.00%
EY -5.97 -10.88 -11.66 -9.26 -8.92 -17.79 -14.21 -13.45%
  YoY % 45.13% 6.69% -25.92% -3.81% 49.86% -25.19% -
  Horiz. % 42.01% 76.57% 82.05% 65.17% 62.77% 125.19% 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 1.94 0.88 0.69 0.67 1.07 0.82 0.82 15.43%
  YoY % 120.45% 27.54% 2.99% -37.38% 30.49% 0.00% -
  Horiz. % 236.59% 107.32% 84.15% 81.71% 130.49% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 -
Price 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 0.3100 -
P/RPS 2.54 1.11 0.60 0.90 0.80 0.53 0.55 29.03%
  YoY % 128.83% 85.00% -33.33% 12.50% 50.94% -3.64% -
  Horiz. % 461.82% 201.82% 109.09% 163.64% 145.45% 96.36% 100.00%
P/EPS -15.93 -10.79 -9.22 -9.18 -12.26 -5.02 -7.04 14.57%
  YoY % -47.64% -17.03% -0.44% 25.12% -144.22% 28.69% -
  Horiz. % 226.28% 153.27% 130.97% 130.40% 174.15% 71.31% 100.00%
EY -6.28 -9.27 -10.84 -10.89 -8.16 -19.93 -14.21 -12.72%
  YoY % 32.25% 14.48% 0.46% -33.46% 59.06% -40.25% -
  Horiz. % 44.19% 65.24% 76.28% 76.64% 57.42% 140.25% 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 1.85 1.04 0.74 0.57 1.17 0.74 0.82 14.52%
  YoY % 77.88% 40.54% 29.82% -51.28% 58.11% -9.76% -
  Horiz. % 225.61% 126.83% 90.24% 69.51% 142.68% 90.24% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers