Highlights

[OCR] YoY TTM Result on 2015-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     6.27%    YoY -     -36.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 90,926 59,113 38,314 35,239 38,074 52,701 24,867 24.10%
  YoY % 53.82% 54.29% 8.73% -7.45% -27.75% 111.93% -
  Horiz. % 365.65% 237.72% 154.08% 141.71% 153.11% 211.93% 100.00%
PBT 8,330 -2,004 -6,129 -4,829 -3,559 -2,704 -3,746 -
  YoY % 515.67% 67.30% -26.92% -35.68% -31.62% 27.82% -
  Horiz. % -222.37% 53.50% 163.61% 128.91% 95.01% 72.18% 100.00%
Tax -3,809 -979 -100 -222 -152 -181 0 -
  YoY % -289.07% -879.00% 54.95% -46.05% 16.02% 0.00% -
  Horiz. % 2,104.42% 540.88% 55.25% 122.65% 83.98% 100.00% -
NP 4,521 -2,983 -6,229 -5,051 -3,711 -2,885 -3,746 -
  YoY % 251.56% 52.11% -23.32% -36.11% -28.63% 22.98% -
  Horiz. % -120.69% 79.63% 166.28% 134.84% 99.07% 77.02% 100.00%
NP to SH 2,768 -2,752 -6,199 -5,051 -3,711 -2,885 -3,746 -
  YoY % 200.58% 55.61% -22.73% -36.11% -28.63% 22.98% -
  Horiz. % -73.89% 73.47% 165.48% 134.84% 99.07% 77.02% 100.00%
Tax Rate 45.73 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 86,405 62,096 44,543 40,290 41,785 55,586 28,613 20.21%
  YoY % 39.15% 39.41% 10.56% -3.58% -24.83% 94.27% -
  Horiz. % 301.98% 217.02% 155.67% 140.81% 146.04% 194.27% 100.00%
Net Worth 95,102 90,579 46,475 51,826 43,392 44,486 42,196 14.49%
  YoY % 4.99% 94.90% -10.33% 19.44% -2.46% 5.43% -
  Horiz. % 225.38% 214.66% 110.14% 122.82% 102.84% 105.43% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 95,102 90,579 46,475 51,826 43,392 44,486 42,196 14.49%
  YoY % 4.99% 94.90% -10.33% 19.44% -2.46% 5.43% -
  Horiz. % 225.38% 214.66% 110.14% 122.82% 102.84% 105.43% 100.00%
NOSH 279,712 238,366 211,250 191,951 160,714 148,287 136,116 12.74%
  YoY % 17.35% 12.84% 10.05% 19.44% 8.38% 8.94% -
  Horiz. % 205.49% 175.12% 155.20% 141.02% 118.07% 108.94% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 4.97 % -5.05 % -16.26 % -14.33 % -9.75 % -5.47 % -15.06 % -
  YoY % 198.42% 68.94% -13.47% -46.97% -78.24% 63.68% -
  Horiz. % -33.00% 33.53% 107.97% 95.15% 64.74% 36.32% 100.00%
ROE 2.91 % -3.04 % -13.34 % -9.75 % -8.55 % -6.49 % -8.88 % -
  YoY % 195.72% 77.21% -36.82% -14.04% -31.74% 26.91% -
  Horiz. % -32.77% 34.23% 150.23% 109.80% 96.28% 73.09% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 32.51 24.80 18.14 18.36 23.69 35.54 18.27 10.07%
  YoY % 31.09% 36.71% -1.20% -22.50% -33.34% 94.53% -
  Horiz. % 177.94% 135.74% 99.29% 100.49% 129.67% 194.53% 100.00%
EPS 0.99 -1.15 -2.93 -2.63 -2.31 -1.95 -2.75 -
  YoY % 186.09% 60.75% -11.41% -13.85% -18.46% 29.09% -
  Horiz. % -36.00% 41.82% 106.55% 95.64% 84.00% 70.91% 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 0.3400 0.3800 0.2200 0.2700 0.2700 0.3000 0.3100 1.55%
  YoY % -10.53% 72.73% -18.52% 0.00% -10.00% -3.23% -
  Horiz. % 109.68% 122.58% 70.97% 87.10% 87.10% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 27.52 17.89 11.60 10.67 11.53 15.95 7.53 24.09%
  YoY % 53.83% 54.22% 8.72% -7.46% -27.71% 111.82% -
  Horiz. % 365.47% 237.58% 154.05% 141.70% 153.12% 211.82% 100.00%
EPS 0.84 -0.83 -1.88 -1.53 -1.12 -0.87 -1.13 -
  YoY % 201.20% 55.85% -22.88% -36.61% -28.74% 23.01% -
  Horiz. % -74.34% 73.45% 166.37% 135.40% 99.12% 76.99% 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 0.2879 0.2742 0.1407 0.1569 0.1314 0.1347 0.1277 14.50%
  YoY % 5.00% 94.88% -10.33% 19.41% -2.45% 5.48% -
  Horiz. % 225.45% 214.72% 110.18% 122.87% 102.90% 105.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5250 0.4950 0.4750 0.6000 0.2550 0.2050 0.2400 -
P/RPS 1.62 2.00 2.62 3.27 1.08 0.58 1.31 3.60%
  YoY % -19.00% -23.66% -19.88% 202.78% 86.21% -55.73% -
  Horiz. % 123.66% 152.67% 200.00% 249.62% 82.44% 44.27% 100.00%
P/EPS 53.05 -42.87 -16.19 -22.80 -11.04 -10.54 -8.72 -
  YoY % 223.75% -164.79% 28.99% -106.52% -4.74% -20.87% -
  Horiz. % -608.37% 491.63% 185.67% 261.47% 126.61% 120.87% 100.00%
EY 1.88 -2.33 -6.18 -4.39 -9.06 -9.49 -11.47 -
  YoY % 180.69% 62.30% -40.77% 51.55% 4.53% 17.26% -
  Horiz. % -16.39% 20.31% 53.88% 38.27% 78.99% 82.74% 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 1.54 1.30 2.16 2.22 0.94 0.68 0.77 12.23%
  YoY % 18.46% -39.81% -2.70% 136.17% 38.24% -11.69% -
  Horiz. % 200.00% 168.83% 280.52% 288.31% 122.08% 88.31% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 -
Price 0.5000 0.6500 0.5000 0.4850 0.2300 0.1800 0.2100 -
P/RPS 1.54 2.62 2.76 2.64 0.97 0.51 1.15 4.98%
  YoY % -41.22% -5.07% 4.55% 172.16% 90.20% -55.65% -
  Horiz. % 133.91% 227.83% 240.00% 229.57% 84.35% 44.35% 100.00%
P/EPS 50.53 -56.30 -17.04 -18.43 -9.96 -9.25 -7.63 -
  YoY % 189.75% -230.40% 7.54% -85.04% -7.68% -21.23% -
  Horiz. % -662.25% 737.88% 223.33% 241.55% 130.54% 121.23% 100.00%
EY 1.98 -1.78 -5.87 -5.43 -10.04 -10.81 -13.11 -
  YoY % 211.24% 69.68% -8.10% 45.92% 7.12% 17.54% -
  Horiz. % -15.10% 13.58% 44.77% 41.42% 76.58% 82.46% 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 1.47 1.71 2.27 1.80 0.85 0.60 0.68 13.70%
  YoY % -14.04% -24.67% 26.11% 111.76% 41.67% -11.76% -
  Horiz. % 216.18% 251.47% 333.82% 264.71% 125.00% 88.24% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers