Highlights

[OCR] YoY TTM Result on 2012-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -66.56%    YoY -     -1,242.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 35,239 38,074 52,701 24,867 19,985 19,681 23,462 7.01%
  YoY % -7.45% -27.75% 111.93% 24.43% 1.54% -16.12% -
  Horiz. % 150.20% 162.28% 224.62% 105.99% 85.18% 83.88% 100.00%
PBT -4,829 -3,559 -2,704 -3,746 -279 -2,074 -4,267 2.08%
  YoY % -35.68% -31.62% 27.82% -1,242.65% 86.55% 51.39% -
  Horiz. % 113.17% 83.41% 63.37% 87.79% 6.54% 48.61% 100.00%
Tax -222 -152 -181 0 0 106 2,938 -
  YoY % -46.05% 16.02% 0.00% 0.00% 0.00% -96.39% -
  Horiz. % -7.56% -5.17% -6.16% 0.00% 0.00% 3.61% 100.00%
NP -5,051 -3,711 -2,885 -3,746 -279 -1,968 -1,329 24.91%
  YoY % -36.11% -28.63% 22.98% -1,242.65% 85.82% -48.08% -
  Horiz. % 380.06% 279.23% 217.08% 281.87% 20.99% 148.08% 100.00%
NP to SH -5,051 -3,711 -2,885 -3,746 -279 -1,968 -1,329 24.91%
  YoY % -36.11% -28.63% 22.98% -1,242.65% 85.82% -48.08% -
  Horiz. % 380.06% 279.23% 217.08% 281.87% 20.99% 148.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,290 41,785 55,586 28,613 20,264 21,649 24,791 8.43%
  YoY % -3.58% -24.83% 94.27% 41.20% -6.40% -12.67% -
  Horiz. % 162.52% 168.55% 224.22% 115.42% 81.74% 87.33% 100.00%
Net Worth 51,826 43,392 44,486 42,196 13,630 13,920 15,221 22.64%
  YoY % 19.44% -2.46% 5.43% 209.57% -2.09% -8.55% -
  Horiz. % 340.47% 285.07% 292.25% 277.21% 89.54% 91.45% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 51,826 43,392 44,486 42,196 13,630 13,920 15,221 22.64%
  YoY % 19.44% -2.46% 5.43% 209.57% -2.09% -8.55% -
  Horiz. % 340.47% 285.07% 292.25% 277.21% 89.54% 91.45% 100.00%
NOSH 191,951 160,714 148,287 136,116 41,304 40,943 41,140 29.25%
  YoY % 19.44% 8.38% 8.94% 229.55% 0.88% -0.48% -
  Horiz. % 466.58% 390.65% 360.44% 330.86% 100.40% 99.52% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -14.33 % -9.75 % -5.47 % -15.06 % -1.40 % -10.00 % -5.66 % 16.74%
  YoY % -46.97% -78.24% 63.68% -975.71% 86.00% -76.68% -
  Horiz. % 253.18% 172.26% 96.64% 266.08% 24.73% 176.68% 100.00%
ROE -9.75 % -8.55 % -6.49 % -8.88 % -2.05 % -14.14 % -8.73 % 1.86%
  YoY % -14.04% -31.74% 26.91% -333.17% 85.50% -61.97% -
  Horiz. % 111.68% 97.94% 74.34% 101.72% 23.48% 161.97% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 18.36 23.69 35.54 18.27 48.38 48.07 57.03 -17.21%
  YoY % -22.50% -33.34% 94.53% -62.24% 0.64% -15.71% -
  Horiz. % 32.19% 41.54% 62.32% 32.04% 84.83% 84.29% 100.00%
EPS -2.63 -2.31 -1.95 -2.75 -0.68 -4.81 -3.23 -3.37%
  YoY % -13.85% -18.46% 29.09% -304.41% 85.86% -48.92% -
  Horiz. % 81.42% 71.52% 60.37% 85.14% 21.05% 148.92% 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 0.2700 0.3000 0.3100 0.3300 0.3400 0.3700 -5.11%
  YoY % 0.00% -10.00% -3.23% -6.06% -2.94% -8.11% -
  Horiz. % 72.97% 72.97% 81.08% 83.78% 89.19% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 10.67 11.53 15.95 7.53 6.05 5.96 7.10 7.02%
  YoY % -7.46% -27.71% 111.82% 24.46% 1.51% -16.06% -
  Horiz. % 150.28% 162.39% 224.65% 106.06% 85.21% 83.94% 100.00%
EPS -1.53 -1.12 -0.87 -1.13 -0.08 -0.60 -0.40 25.04%
  YoY % -36.61% -28.74% 23.01% -1,312.50% 86.67% -50.00% -
  Horiz. % 382.50% 280.00% 217.50% 282.50% 20.00% 150.00% 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 0.1569 0.1314 0.1347 0.1277 0.0413 0.0421 0.0461 22.63%
  YoY % 19.41% -2.45% 5.48% 209.20% -1.90% -8.68% -
  Horiz. % 340.35% 285.03% 292.19% 277.01% 89.59% 91.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.6000 0.2550 0.2050 0.2400 0.3400 0.4600 0.3000 -
P/RPS 3.27 1.08 0.58 1.31 0.70 0.96 0.53 35.41%
  YoY % 202.78% 86.21% -55.73% 87.14% -27.08% 81.13% -
  Horiz. % 616.98% 203.77% 109.43% 247.17% 132.08% 181.13% 100.00%
P/EPS -22.80 -11.04 -10.54 -8.72 -50.34 -9.57 -9.29 16.13%
  YoY % -106.52% -4.74% -20.87% 82.68% -426.02% -3.01% -
  Horiz. % 245.43% 118.84% 113.46% 93.86% 541.87% 103.01% 100.00%
EY -4.39 -9.06 -9.49 -11.47 -1.99 -10.45 -10.77 -13.89%
  YoY % 51.55% 4.53% 17.26% -476.38% 80.96% 2.97% -
  Horiz. % 40.76% 84.12% 88.12% 106.50% 18.48% 97.03% 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 2.22 0.94 0.68 0.77 1.03 1.35 0.81 18.29%
  YoY % 136.17% 38.24% -11.69% -25.24% -23.70% 66.67% -
  Horiz. % 274.07% 116.05% 83.95% 95.06% 127.16% 166.67% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 -
Price 0.4850 0.2300 0.1800 0.2100 0.2900 0.3400 0.3000 -
P/RPS 2.64 0.97 0.51 1.15 0.60 0.71 0.53 30.67%
  YoY % 172.16% 90.20% -55.65% 91.67% -15.49% 33.96% -
  Horiz. % 498.11% 183.02% 96.23% 216.98% 113.21% 133.96% 100.00%
P/EPS -18.43 -9.96 -9.25 -7.63 -42.93 -7.07 -9.29 12.09%
  YoY % -85.04% -7.68% -21.23% 82.23% -507.21% 23.90% -
  Horiz. % 198.39% 107.21% 99.57% 82.13% 462.11% 76.10% 100.00%
EY -5.43 -10.04 -10.81 -13.11 -2.33 -14.14 -10.77 -10.78%
  YoY % 45.92% 7.12% 17.54% -462.66% 83.52% -31.29% -
  Horiz. % 50.42% 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 1.80 0.85 0.60 0.68 0.88 1.00 0.81 14.23%
  YoY % 111.76% 41.67% -11.76% -22.73% -12.00% 23.46% -
  Horiz. % 222.22% 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.
 


 

199  296  511  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers