Highlights

[OCR] YoY TTM Result on 2013-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     -20.73%    YoY -     -25.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 35,014 38,356 39,269 53,344 28,389 17,935 19,042 10.67%
  YoY % -8.71% -2.32% -26.39% 87.90% 58.29% -5.81% -
  Horiz. % 183.88% 201.43% 206.22% 280.14% 149.09% 94.19% 100.00%
PBT -5,725 -5,902 -3,903 -3,280 -2,778 -1,177 -2,099 18.18%
  YoY % 3.00% -51.22% -18.99% -18.07% -136.02% 43.93% -
  Horiz. % 272.75% 281.18% 185.95% 156.26% 132.35% 56.07% 100.00%
Tax -23 -218 -140 -203 0 0 106 -
  YoY % 89.45% -55.71% 31.03% 0.00% 0.00% 0.00% -
  Horiz. % -21.70% -205.66% -132.08% -191.51% 0.00% 0.00% 100.00%
NP -5,748 -6,120 -4,043 -3,483 -2,778 -1,177 -1,993 19.29%
  YoY % 6.08% -51.37% -16.08% -25.38% -136.02% 40.94% -
  Horiz. % 288.41% 307.07% 202.86% 174.76% 139.39% 59.06% 100.00%
NP to SH -5,618 -6,120 -4,043 -3,483 -2,778 -1,177 -1,993 18.83%
  YoY % 8.20% -51.37% -16.08% -25.38% -136.02% 40.94% -
  Horiz. % 281.89% 307.07% 202.86% 174.76% 139.39% 59.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,762 44,476 43,312 56,827 31,167 19,112 21,035 11.65%
  YoY % -8.35% 2.69% -23.78% 82.33% 63.08% -9.14% -
  Horiz. % 193.78% 211.44% 205.90% 270.15% 148.17% 90.86% 100.00%
Net Worth 46,374 52,802 41,999 43,329 45,000 12,366 13,599 22.66%
  YoY % -12.17% 25.72% -3.07% -3.71% 263.90% -9.07% -
  Horiz. % 340.99% 388.25% 308.82% 318.60% 330.88% 90.93% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 46,374 52,802 41,999 43,329 45,000 12,366 13,599 22.66%
  YoY % -12.17% 25.72% -3.07% -3.71% 263.90% -9.07% -
  Horiz. % 340.99% 388.25% 308.82% 318.60% 330.88% 90.93% 100.00%
NOSH 210,793 203,085 161,538 149,411 150,000 41,220 39,999 31.88%
  YoY % 3.80% 25.72% 8.12% -0.39% 263.90% 3.05% -
  Horiz. % 526.98% 507.71% 403.85% 373.53% 375.00% 103.05% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -16.42 % -15.96 % -10.30 % -6.53 % -9.79 % -6.56 % -10.47 % 7.78%
  YoY % -2.88% -54.95% -57.73% 33.30% -49.24% 37.34% -
  Horiz. % 156.83% 152.44% 98.38% 62.37% 93.51% 62.66% 100.00%
ROE -12.11 % -11.59 % -9.63 % -8.04 % -6.17 % -9.52 % -14.65 % -3.12%
  YoY % -4.49% -20.35% -19.78% -30.31% 35.19% 35.02% -
  Horiz. % 82.66% 79.11% 65.73% 54.88% 42.12% 64.98% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 16.61 18.89 24.31 35.70 18.93 43.51 47.61 -16.08%
  YoY % -12.07% -22.30% -31.90% 88.59% -56.49% -8.61% -
  Horiz. % 34.89% 39.68% 51.06% 74.98% 39.76% 91.39% 100.00%
EPS -2.67 -3.01 -2.50 -2.33 -1.85 -2.86 -4.98 -9.86%
  YoY % 11.30% -20.40% -7.30% -25.95% 35.31% 42.57% -
  Horiz. % 53.61% 60.44% 50.20% 46.79% 37.15% 57.43% 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 0.2200 0.2600 0.2600 0.2900 0.3000 0.3000 0.3400 -6.99%
  YoY % -15.38% 0.00% -10.34% -3.33% 0.00% -11.76% -
  Horiz. % 64.71% 76.47% 76.47% 85.29% 88.24% 88.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 508,791
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 6.88 7.54 7.72 10.48 5.58 3.53 3.74 10.68%
  YoY % -8.75% -2.33% -26.34% 87.81% 58.07% -5.61% -
  Horiz. % 183.96% 201.60% 206.42% 280.21% 149.20% 94.39% 100.00%
EPS -1.10 -1.20 -0.79 -0.68 -0.55 -0.23 -0.39 18.85%
  YoY % 8.33% -51.90% -16.18% -23.64% -139.13% 41.03% -
  Horiz. % 282.05% 307.69% 202.56% 174.36% 141.03% 58.97% 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 0.0911 0.1038 0.0825 0.0852 0.0884 0.0243 0.0267 22.67%
  YoY % -12.24% 25.82% -3.17% -3.62% 263.79% -8.99% -
  Horiz. % 341.20% 388.76% 308.99% 319.10% 331.09% 91.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.4950 0.5050 0.2300 0.2000 0.2000 0.3200 0.2800 -
P/RPS 2.98 2.67 0.95 0.56 1.06 0.74 0.59 30.95%
  YoY % 11.61% 181.05% 69.64% -47.17% 43.24% 25.42% -
  Horiz. % 505.08% 452.54% 161.02% 94.92% 179.66% 125.42% 100.00%
P/EPS -18.57 -16.76 -9.19 -8.58 -10.80 -11.21 -5.62 22.02%
  YoY % -10.80% -82.37% -7.11% 20.56% 3.66% -99.47% -
  Horiz. % 330.43% 298.22% 163.52% 152.67% 192.17% 199.47% 100.00%
EY -5.38 -5.97 -10.88 -11.66 -9.26 -8.92 -17.79 -18.06%
  YoY % 9.88% 45.13% 6.69% -25.92% -3.81% 49.86% -
  Horiz. % 30.24% 33.56% 61.16% 65.54% 52.05% 50.14% 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 2.25 1.94 0.88 0.69 0.67 1.07 0.82 18.30%
  YoY % 15.98% 120.45% 27.54% 2.99% -37.38% 30.49% -
  Horiz. % 274.39% 236.59% 107.32% 84.15% 81.71% 130.49% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 -
Price 0.4550 0.4800 0.2700 0.2150 0.1700 0.3500 0.2500 -
P/RPS 2.74 2.54 1.11 0.60 0.90 0.80 0.53 31.46%
  YoY % 7.87% 128.83% 85.00% -33.33% 12.50% 50.94% -
  Horiz. % 516.98% 479.25% 209.43% 113.21% 169.81% 150.94% 100.00%
P/EPS -17.07 -15.93 -10.79 -9.22 -9.18 -12.26 -5.02 22.60%
  YoY % -7.16% -47.64% -17.03% -0.44% 25.12% -144.22% -
  Horiz. % 340.04% 317.33% 214.94% 183.67% 182.87% 244.22% 100.00%
EY -5.86 -6.28 -9.27 -10.84 -10.89 -8.16 -19.93 -18.44%
  YoY % 6.69% 32.25% 14.48% 0.46% -33.46% 59.06% -
  Horiz. % 29.40% 31.51% 46.51% 54.39% 54.64% 40.94% 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 2.07 1.85 1.04 0.74 0.57 1.17 0.74 18.68%
  YoY % 11.89% 77.88% 40.54% 29.82% -51.28% 58.11% -
  Horiz. % 279.73% 250.00% 140.54% 100.00% 77.03% 158.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
2. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
3. A hidden gem with huge upside This stock is going to the moon! >300% return
4. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
7. 套利回吐 7手套股蒸发40亿 星洲日報/投資致富‧企業故事
8. JAKS: Questionable disposal of JSB 51% equity in JIC to ICD for consideration of RM1.00 Sslee blog
PARTNERS & BROKERS