Highlights

[OCR] YoY TTM Result on 2013-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -35.96%    YoY -     22.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 38,314 35,239 38,074 52,701 24,867 19,985 19,681 11.74%
  YoY % 8.73% -7.45% -27.75% 111.93% 24.43% 1.54% -
  Horiz. % 194.68% 179.05% 193.46% 267.78% 126.35% 101.54% 100.00%
PBT -6,129 -4,829 -3,559 -2,704 -3,746 -279 -2,074 19.78%
  YoY % -26.92% -35.68% -31.62% 27.82% -1,242.65% 86.55% -
  Horiz. % 295.52% 232.84% 171.60% 130.38% 180.62% 13.45% 100.00%
Tax -100 -222 -152 -181 0 0 106 -
  YoY % 54.95% -46.05% 16.02% 0.00% 0.00% 0.00% -
  Horiz. % -94.34% -209.43% -143.40% -170.75% 0.00% 0.00% 100.00%
NP -6,229 -5,051 -3,711 -2,885 -3,746 -279 -1,968 21.16%
  YoY % -23.32% -36.11% -28.63% 22.98% -1,242.65% 85.82% -
  Horiz. % 316.51% 256.66% 188.57% 146.60% 190.35% 14.18% 100.00%
NP to SH -6,199 -5,051 -3,711 -2,885 -3,746 -279 -1,968 21.06%
  YoY % -22.73% -36.11% -28.63% 22.98% -1,242.65% 85.82% -
  Horiz. % 314.99% 256.66% 188.57% 146.60% 190.35% 14.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,543 40,290 41,785 55,586 28,613 20,264 21,649 12.77%
  YoY % 10.56% -3.58% -24.83% 94.27% 41.20% -6.40% -
  Horiz. % 205.75% 186.11% 193.01% 256.76% 132.17% 93.60% 100.00%
Net Worth 46,475 51,826 43,392 44,486 42,196 13,630 13,920 22.24%
  YoY % -10.33% 19.44% -2.46% 5.43% 209.57% -2.09% -
  Horiz. % 333.85% 372.30% 311.71% 319.57% 303.12% 97.91% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 46,475 51,826 43,392 44,486 42,196 13,630 13,920 22.24%
  YoY % -10.33% 19.44% -2.46% 5.43% 209.57% -2.09% -
  Horiz. % 333.85% 372.30% 311.71% 319.57% 303.12% 97.91% 100.00%
NOSH 211,250 191,951 160,714 148,287 136,116 41,304 40,943 31.44%
  YoY % 10.05% 19.44% 8.38% 8.94% 229.55% 0.88% -
  Horiz. % 515.96% 468.82% 392.53% 362.18% 332.45% 100.88% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -16.26 % -14.33 % -9.75 % -5.47 % -15.06 % -1.40 % -10.00 % 8.44%
  YoY % -13.47% -46.97% -78.24% 63.68% -975.71% 86.00% -
  Horiz. % 162.60% 143.30% 97.50% 54.70% 150.60% 14.00% 100.00%
ROE -13.34 % -9.75 % -8.55 % -6.49 % -8.88 % -2.05 % -14.14 % -0.97%
  YoY % -36.82% -14.04% -31.74% 26.91% -333.17% 85.50% -
  Horiz. % 94.34% 68.95% 60.47% 45.90% 62.80% 14.50% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 18.14 18.36 23.69 35.54 18.27 48.38 48.07 -14.99%
  YoY % -1.20% -22.50% -33.34% 94.53% -62.24% 0.64% -
  Horiz. % 37.74% 38.19% 49.28% 73.93% 38.01% 100.64% 100.00%
EPS -2.93 -2.63 -2.31 -1.95 -2.75 -0.68 -4.81 -7.93%
  YoY % -11.41% -13.85% -18.46% 29.09% -304.41% 85.86% -
  Horiz. % 60.91% 54.68% 48.02% 40.54% 57.17% 14.14% 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 0.2700 0.2700 0.3000 0.3100 0.3300 0.3400 -7.00%
  YoY % -18.52% 0.00% -10.00% -3.23% -6.06% -2.94% -
  Horiz. % 64.71% 79.41% 79.41% 88.24% 91.18% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 8.42 7.74 8.36 11.58 5.46 4.39 4.32 11.76%
  YoY % 8.79% -7.42% -27.81% 112.09% 24.37% 1.62% -
  Horiz. % 194.91% 179.17% 193.52% 268.06% 126.39% 101.62% 100.00%
EPS -1.36 -1.11 -0.82 -0.63 -0.82 -0.06 -0.43 21.15%
  YoY % -22.52% -35.37% -30.16% 23.17% -1,266.67% 86.05% -
  Horiz. % 316.28% 258.14% 190.70% 146.51% 190.70% 13.95% 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 0.1021 0.1138 0.0953 0.0977 0.0927 0.0299 0.0306 22.23%
  YoY % -10.28% 19.41% -2.46% 5.39% 210.03% -2.29% -
  Horiz. % 333.66% 371.90% 311.44% 319.28% 302.94% 97.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.4750 0.6000 0.2550 0.2050 0.2400 0.3400 0.4600 -
P/RPS 2.62 3.27 1.08 0.58 1.31 0.70 0.96 18.21%
  YoY % -19.88% 202.78% 86.21% -55.73% 87.14% -27.08% -
  Horiz. % 272.92% 340.62% 112.50% 60.42% 136.46% 72.92% 100.00%
P/EPS -16.19 -22.80 -11.04 -10.54 -8.72 -50.34 -9.57 9.15%
  YoY % 28.99% -106.52% -4.74% -20.87% 82.68% -426.02% -
  Horiz. % 169.17% 238.24% 115.36% 110.14% 91.12% 526.02% 100.00%
EY -6.18 -4.39 -9.06 -9.49 -11.47 -1.99 -10.45 -8.38%
  YoY % -40.77% 51.55% 4.53% 17.26% -476.38% 80.96% -
  Horiz. % 59.14% 42.01% 86.70% 90.81% 109.76% 19.04% 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 2.16 2.22 0.94 0.68 0.77 1.03 1.35 8.14%
  YoY % -2.70% 136.17% 38.24% -11.69% -25.24% -23.70% -
  Horiz. % 160.00% 164.44% 69.63% 50.37% 57.04% 76.30% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 -
Price 0.5000 0.4850 0.2300 0.1800 0.2100 0.2900 0.3400 -
P/RPS 2.76 2.64 0.97 0.51 1.15 0.60 0.71 25.38%
  YoY % 4.55% 172.16% 90.20% -55.65% 91.67% -15.49% -
  Horiz. % 388.73% 371.83% 136.62% 71.83% 161.97% 84.51% 100.00%
P/EPS -17.04 -18.43 -9.96 -9.25 -7.63 -42.93 -7.07 15.78%
  YoY % 7.54% -85.04% -7.68% -21.23% 82.23% -507.21% -
  Horiz. % 241.02% 260.68% 140.88% 130.83% 107.92% 607.21% 100.00%
EY -5.87 -5.43 -10.04 -10.81 -13.11 -2.33 -14.14 -13.62%
  YoY % -8.10% 45.92% 7.12% 17.54% -462.66% 83.52% -
  Horiz. % 41.51% 38.40% 71.00% 76.45% 92.72% 16.48% 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 2.27 1.80 0.85 0.60 0.68 0.88 1.00 14.63%
  YoY % 26.11% 111.76% 41.67% -11.76% -22.73% -12.00% -
  Horiz. % 227.00% 180.00% 85.00% 60.00% 68.00% 88.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS