Highlights

[OCR] YoY TTM Result on 2011-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 21-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     -77.71%    YoY -     85.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 38,074 52,701 24,867 19,985 19,681 23,462 26,502 6.22%
  YoY % -27.75% 111.93% 24.43% 1.54% -16.12% -11.47% -
  Horiz. % 143.66% 198.86% 93.83% 75.41% 74.26% 88.53% 100.00%
PBT -3,559 -2,704 -3,746 -279 -2,074 -4,267 -4,686 -4.48%
  YoY % -31.62% 27.82% -1,242.65% 86.55% 51.39% 8.94% -
  Horiz. % 75.95% 57.70% 79.94% 5.95% 44.26% 91.06% 100.00%
Tax -152 -181 0 0 106 2,938 132 -
  YoY % 16.02% 0.00% 0.00% 0.00% -96.39% 2,125.76% -
  Horiz. % -115.15% -137.12% 0.00% 0.00% 80.30% 2,225.76% 100.00%
NP -3,711 -2,885 -3,746 -279 -1,968 -1,329 -4,554 -3.35%
  YoY % -28.63% 22.98% -1,242.65% 85.82% -48.08% 70.82% -
  Horiz. % 81.49% 63.35% 82.26% 6.13% 43.21% 29.18% 100.00%
NP to SH -3,711 -2,885 -3,746 -279 -1,968 -1,329 -4,554 -3.35%
  YoY % -28.63% 22.98% -1,242.65% 85.82% -48.08% 70.82% -
  Horiz. % 81.49% 63.35% 82.26% 6.13% 43.21% 29.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,785 55,586 28,613 20,264 21,649 24,791 31,056 5.07%
  YoY % -24.83% 94.27% 41.20% -6.40% -12.67% -20.17% -
  Horiz. % 134.55% 178.99% 92.13% 65.25% 69.71% 79.83% 100.00%
Net Worth 43,392 44,486 42,196 13,630 13,920 15,221 16,883 17.02%
  YoY % -2.46% 5.43% 209.57% -2.09% -8.55% -9.84% -
  Horiz. % 257.01% 263.49% 249.92% 80.73% 82.45% 90.16% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 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
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 43,392 44,486 42,196 13,630 13,920 15,221 16,883 17.02%
  YoY % -2.46% 5.43% 209.57% -2.09% -8.55% -9.84% -
  Horiz. % 257.01% 263.49% 249.92% 80.73% 82.45% 90.16% 100.00%
NOSH 160,714 148,287 136,116 41,304 40,943 41,140 41,179 25.45%
  YoY % 8.38% 8.94% 229.55% 0.88% -0.48% -0.10% -
  Horiz. % 390.28% 360.10% 330.54% 100.30% 99.43% 99.90% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin -9.75 % -5.47 % -15.06 % -1.40 % -10.00 % -5.66 % -17.18 % -9.00%
  YoY % -78.24% 63.68% -975.71% 86.00% -76.68% 67.05% -
  Horiz. % 56.75% 31.84% 87.66% 8.15% 58.21% 32.95% 100.00%
ROE -8.55 % -6.49 % -8.88 % -2.05 % -14.14 % -8.73 % -26.97 % -17.41%
  YoY % -31.74% 26.91% -333.17% 85.50% -61.97% 67.63% -
  Horiz. % 31.70% 24.06% 32.93% 7.60% 52.43% 32.37% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 23.69 35.54 18.27 48.38 48.07 57.03 64.36 -15.33%
  YoY % -33.34% 94.53% -62.24% 0.64% -15.71% -11.39% -
  Horiz. % 36.81% 55.22% 28.39% 75.17% 74.69% 88.61% 100.00%
EPS -2.31 -1.95 -2.75 -0.68 -4.81 -3.23 -11.06 -22.95%
  YoY % -18.46% 29.09% -304.41% 85.86% -48.92% 70.80% -
  Horiz. % 20.89% 17.63% 24.86% 6.15% 43.49% 29.20% 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 0.2700 0.3000 0.3100 0.3300 0.3400 0.3700 0.4100 -6.72%
  YoY % -10.00% -3.23% -6.06% -2.94% -8.11% -9.76% -
  Horiz. % 65.85% 73.17% 75.61% 80.49% 82.93% 90.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 11.53 15.95 7.53 6.05 5.96 7.10 8.02 6.23%
  YoY % -27.71% 111.82% 24.46% 1.51% -16.06% -11.47% -
  Horiz. % 143.77% 198.88% 93.89% 75.44% 74.31% 88.53% 100.00%
EPS -1.12 -0.87 -1.13 -0.08 -0.60 -0.40 -1.38 -3.42%
  YoY % -28.74% 23.01% -1,312.50% 86.67% -50.00% 71.01% -
  Horiz. % 81.16% 63.04% 81.88% 5.80% 43.48% 28.99% 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 0.1314 0.1347 0.1277 0.0413 0.0421 0.0461 0.0511 17.03%
  YoY % -2.45% 5.48% 209.20% -1.90% -8.68% -9.78% -
  Horiz. % 257.14% 263.60% 249.90% 80.82% 82.39% 90.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.2550 0.2050 0.2400 0.3400 0.4600 0.3000 0.4200 -
P/RPS 1.08 0.58 1.31 0.70 0.96 0.53 0.65 8.82%
  YoY % 86.21% -55.73% 87.14% -27.08% 81.13% -18.46% -
  Horiz. % 166.15% 89.23% 201.54% 107.69% 147.69% 81.54% 100.00%
P/EPS -11.04 -10.54 -8.72 -50.34 -9.57 -9.29 -3.80 19.43%
  YoY % -4.74% -20.87% 82.68% -426.02% -3.01% -144.47% -
  Horiz. % 290.53% 277.37% 229.47% 1,324.74% 251.84% 244.47% 100.00%
EY -9.06 -9.49 -11.47 -1.99 -10.45 -10.77 -26.33 -16.28%
  YoY % 4.53% 17.26% -476.38% 80.96% 2.97% 59.10% -
  Horiz. % 34.41% 36.04% 43.56% 7.56% 39.69% 40.90% 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 0.94 0.68 0.77 1.03 1.35 0.81 1.02 -1.35%
  YoY % 38.24% -11.69% -25.24% -23.70% 66.67% -20.59% -
  Horiz. % 92.16% 66.67% 75.49% 100.98% 132.35% 79.41% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 - -
Price 0.2300 0.1800 0.2100 0.2900 0.3400 0.3000 0.0000 -
P/RPS 0.97 0.51 1.15 0.60 0.71 0.53 0.00 -
  YoY % 90.20% -55.65% 91.67% -15.49% 33.96% 0.00% -
  Horiz. % 183.02% 96.23% 216.98% 113.21% 133.96% 100.00% -
P/EPS -9.96 -9.25 -7.63 -42.93 -7.07 -9.29 0.00 -
  YoY % -7.68% -21.23% 82.23% -507.21% 23.90% 0.00% -
  Horiz. % 107.21% 99.57% 82.13% 462.11% 76.10% 100.00% -
EY -10.04 -10.81 -13.11 -2.33 -14.14 -10.77 0.00 -
  YoY % 7.12% 17.54% -462.66% 83.52% -31.29% 0.00% -
  Horiz. % 93.22% 100.37% 121.73% 21.63% 131.29% 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 0.85 0.60 0.68 0.88 1.00 0.81 0.00 -
  YoY % 41.67% -11.76% -22.73% -12.00% 23.46% 0.00% -
  Horiz. % 104.94% 74.07% 83.95% 108.64% 123.46% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers