Highlights

[OCR] YoY TTM Result on 2011-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     -83.69%    YoY -     -40.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 37,562 45,083 42,650 16,844 19,045 21,887 24,319 7.51%
  YoY % -16.68% 5.70% 153.21% -11.56% -12.98% -10.00% -
  Horiz. % 154.46% 185.38% 175.38% 69.26% 78.31% 90.00% 100.00%
PBT -5,735 -3,460 -2,030 -2,162 -1,536 -5,727 -773 39.63%
  YoY % -65.75% -70.44% 6.11% -40.76% 73.18% -640.88% -
  Horiz. % 741.91% 447.61% 262.61% 279.69% 198.71% 740.88% 100.00%
Tax -212 -147 -98 0 0 3,250 -206 0.48%
  YoY % -44.22% -50.00% 0.00% 0.00% 0.00% 1,677.67% -
  Horiz. % 102.91% 71.36% 47.57% -0.00% -0.00% -1,577.67% 100.00%
NP -5,947 -3,607 -2,128 -2,162 -1,536 -2,477 -979 35.06%
  YoY % -64.87% -69.50% 1.57% -40.76% 37.99% -153.01% -
  Horiz. % 607.46% 368.44% 217.36% 220.84% 156.89% 253.01% 100.00%
NP to SH -5,947 -3,607 -2,128 -2,162 -1,536 -2,477 -979 35.06%
  YoY % -64.87% -69.50% 1.57% -40.76% 37.99% -153.01% -
  Horiz. % 607.46% 368.44% 217.36% 220.84% 156.89% 253.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,509 48,690 44,778 19,006 20,581 24,364 25,298 9.45%
  YoY % -10.64% 8.74% 135.60% -7.65% -15.53% -3.69% -
  Horiz. % 171.99% 192.47% 177.00% 75.13% 81.35% 96.31% 100.00%
Net Worth 38,643 41,886 44,681 11,134 13,207 14,430 16,951 14.71%
  YoY % -7.74% -6.26% 301.31% -15.70% -8.48% -14.87% -
  Horiz. % 227.96% 247.09% 263.58% 65.68% 77.91% 85.13% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 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
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 38,643 41,886 44,681 11,134 13,207 14,430 16,951 14.71%
  YoY % -7.74% -6.26% 301.31% -15.70% -8.48% -14.87% -
  Horiz. % 227.96% 247.09% 263.58% 65.68% 77.91% 85.13% 100.00%
NOSH 161,016 149,594 148,939 41,237 41,273 41,231 41,346 25.42%
  YoY % 7.63% 0.44% 261.18% -0.09% 0.10% -0.28% -
  Horiz. % 389.43% 361.81% 360.23% 99.74% 99.83% 99.72% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -15.83 % -8.00 % -4.99 % -12.84 % -8.07 % -11.32 % -4.03 % 25.60%
  YoY % -97.88% -60.32% 61.14% -59.11% 28.71% -180.89% -
  Horiz. % 392.80% 198.51% 123.82% 318.61% 200.25% 280.89% 100.00%
ROE -15.39 % -8.61 % -4.76 % -19.42 % -11.63 % -17.16 % -5.78 % 17.72%
  YoY % -78.75% -80.88% 75.49% -66.98% 32.23% -196.89% -
  Horiz. % 266.26% 148.96% 82.35% 335.99% 201.21% 296.89% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 23.33 30.14 28.64 40.85 46.14 53.08 58.82 -14.28%
  YoY % -22.59% 5.24% -29.89% -11.47% -13.07% -9.76% -
  Horiz. % 39.66% 51.24% 48.69% 69.45% 78.44% 90.24% 100.00%
EPS -3.69 -2.41 -1.43 -5.24 -3.72 -6.01 -2.37 7.65%
  YoY % -53.11% -68.53% 72.71% -40.86% 38.10% -153.59% -
  Horiz. % 155.70% 101.69% 60.34% 221.10% 156.96% 253.59% 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 0.2400 0.2800 0.3000 0.2700 0.3200 0.3500 0.4100 -8.53%
  YoY % -14.29% -6.67% 11.11% -15.62% -8.57% -14.63% -
  Horiz. % 58.54% 68.29% 73.17% 65.85% 78.05% 85.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 8.25 9.90 9.37 3.70 4.18 4.81 5.34 7.52%
  YoY % -16.67% 5.66% 153.24% -11.48% -13.10% -9.93% -
  Horiz. % 154.49% 185.39% 175.47% 69.29% 78.28% 90.07% 100.00%
EPS -1.31 -0.79 -0.47 -0.47 -0.34 -0.54 -0.22 34.61%
  YoY % -65.82% -68.09% 0.00% -38.24% 37.04% -145.45% -
  Horiz. % 595.45% 359.09% 213.64% 213.64% 154.55% 245.45% 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 0.0849 0.0920 0.0981 0.0245 0.0290 0.0317 0.0372 14.74%
  YoY % -7.72% -6.22% 300.41% -15.52% -8.52% -14.78% -
  Horiz. % 228.23% 247.31% 263.71% 65.86% 77.96% 85.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.2550 0.2200 0.2000 0.4400 0.3300 0.3000 0.3200 -
P/RPS 1.09 0.73 0.70 1.08 0.72 0.57 0.54 12.41%
  YoY % 49.32% 4.29% -35.19% 50.00% 26.32% 5.56% -
  Horiz. % 201.85% 135.19% 129.63% 200.00% 133.33% 105.56% 100.00%
P/EPS -6.90 -9.12 -14.00 -8.39 -8.87 -4.99 -13.51 -10.59%
  YoY % 24.34% 34.86% -66.87% 5.41% -77.76% 63.06% -
  Horiz. % 51.07% 67.51% 103.63% 62.10% 65.66% 36.94% 100.00%
EY -14.48 -10.96 -7.14 -11.92 -11.28 -20.03 -7.40 11.83%
  YoY % -32.12% -53.50% 40.10% -5.67% 43.68% -170.68% -
  Horiz. % 195.68% 148.11% 96.49% 161.08% 152.43% 270.68% 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 1.06 0.79 0.67 1.63 1.03 0.86 0.78 5.24%
  YoY % 34.18% 17.91% -58.90% 58.25% 19.77% 10.26% -
  Horiz. % 135.90% 101.28% 85.90% 208.97% 132.05% 110.26% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 - -
Price 0.5900 0.2100 0.2300 0.1600 0.3700 0.2300 0.0000 -
P/RPS 2.53 0.70 0.80 0.39 0.80 0.43 0.00 -
  YoY % 261.43% -12.50% 105.13% -51.25% 86.05% 0.00% -
  Horiz. % 588.37% 162.79% 186.05% 90.70% 186.05% 100.00% -
P/EPS -15.97 -8.71 -16.10 -3.05 -9.94 -3.83 0.00 -
  YoY % -83.35% 45.90% -427.87% 69.32% -159.53% 0.00% -
  Horiz. % 416.97% 227.42% 420.37% 79.63% 259.53% 100.00% -
EY -6.26 -11.48 -6.21 -32.77 -10.06 -26.12 0.00 -
  YoY % 45.47% -84.86% 81.05% -225.75% 61.49% 0.00% -
  Horiz. % 23.97% 43.95% 23.77% 125.46% 38.51% 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 2.46 0.75 0.77 0.59 1.16 0.66 0.00 -
  YoY % 228.00% -2.60% 30.51% -49.14% 75.76% 0.00% -
  Horiz. % 372.73% 113.64% 116.67% 89.39% 175.76% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS