Highlights

[OCR] YoY TTM Result on 2015-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     -21.16%    YoY -     -51.37%
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 - 413,857
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.46 9.27 9.49 12.89 6.86 4.33 4.60 10.68%
  YoY % -8.74% -2.32% -26.38% 87.90% 58.43% -5.87% -
  Horiz. % 183.91% 201.52% 206.30% 280.22% 149.13% 94.13% 100.00%
EPS -1.36 -1.48 -0.98 -0.84 -0.67 -0.28 -0.48 18.94%
  YoY % 8.11% -51.02% -16.67% -25.37% -139.29% 41.67% -
  Horiz. % 283.33% 308.33% 204.17% 175.00% 139.58% 58.33% 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 0.1121 0.1276 0.1015 0.1047 0.1087 0.0299 0.0329 22.65%
  YoY % -12.15% 25.71% -3.06% -3.68% 263.55% -9.12% -
  Horiz. % 340.73% 387.84% 308.51% 318.24% 330.40% 90.88% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers