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 - 330,344
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 11.60 10.67 11.53 15.95 7.53 6.05 5.96 11.73%
  YoY % 8.72% -7.46% -27.71% 111.82% 24.46% 1.51% -
  Horiz. % 194.63% 179.03% 193.46% 267.62% 126.34% 101.51% 100.00%
EPS -1.88 -1.53 -1.12 -0.87 -1.13 -0.08 -0.60 20.96%
  YoY % -22.88% -36.61% -28.74% 23.01% -1,312.50% 86.67% -
  Horiz. % 313.33% 255.00% 186.67% 145.00% 188.33% 13.33% 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 0.1407 0.1569 0.1314 0.1347 0.1277 0.0413 0.0421 22.26%
  YoY % -10.33% 19.41% -2.45% 5.48% 209.20% -1.90% -
  Horiz. % 334.20% 372.68% 312.11% 319.95% 303.33% 98.10% 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.
 


 

326  299  586  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers