Highlights

[OCR] YoY TTM Result on 2012-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     23.40%    YoY -     1.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 36,763 37,562 45,083 42,650 16,844 19,045 21,887 9.02%
  YoY % -2.13% -16.68% 5.70% 153.21% -11.56% -12.98% -
  Horiz. % 167.97% 171.62% 205.98% 194.86% 76.96% 87.02% 100.00%
PBT -7,960 -5,735 -3,460 -2,030 -2,162 -1,536 -5,727 5.64%
  YoY % -38.80% -65.75% -70.44% 6.11% -40.76% 73.18% -
  Horiz. % 138.99% 100.14% 60.42% 35.45% 37.75% 26.82% 100.00%
Tax -32 -212 -147 -98 0 0 3,250 -
  YoY % 84.91% -44.22% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.98% -6.52% -4.52% -3.02% 0.00% 0.00% 100.00%
NP -7,992 -5,947 -3,607 -2,128 -2,162 -1,536 -2,477 21.55%
  YoY % -34.39% -64.87% -69.50% 1.57% -40.76% 37.99% -
  Horiz. % 322.65% 240.09% 145.62% 85.91% 87.28% 62.01% 100.00%
NP to SH -7,991 -5,947 -3,607 -2,128 -2,162 -1,536 -2,477 21.55%
  YoY % -34.37% -64.87% -69.50% 1.57% -40.76% 37.99% -
  Horiz. % 322.61% 240.09% 145.62% 85.91% 87.28% 62.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,755 43,509 48,690 44,778 19,006 20,581 24,364 10.66%
  YoY % 2.86% -10.64% 8.74% 135.60% -7.65% -15.53% -
  Horiz. % 183.69% 178.58% 199.84% 183.79% 78.01% 84.47% 100.00%
Net Worth 49,024 38,643 41,886 44,681 11,134 13,207 14,430 22.60%
  YoY % 26.86% -7.74% -6.26% 301.31% -15.70% -8.48% -
  Horiz. % 339.72% 267.78% 290.25% 309.62% 77.15% 91.52% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 49,024 38,643 41,886 44,681 11,134 13,207 14,430 22.60%
  YoY % 26.86% -7.74% -6.26% 301.31% -15.70% -8.48% -
  Horiz. % 339.72% 267.78% 290.25% 309.62% 77.15% 91.52% 100.00%
NOSH 204,267 161,016 149,594 148,939 41,237 41,273 41,231 30.55%
  YoY % 26.86% 7.63% 0.44% 261.18% -0.09% 0.10% -
  Horiz. % 495.42% 390.52% 362.82% 361.23% 100.01% 100.10% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % -8.07 % -11.32 % 11.48%
  YoY % -37.33% -97.88% -60.32% 61.14% -59.11% 28.71% -
  Horiz. % 192.05% 139.84% 70.67% 44.08% 113.43% 71.29% 100.00%
ROE -16.30 % -15.39 % -8.61 % -4.76 % -19.42 % -11.63 % -17.16 % -0.85%
  YoY % -5.91% -78.75% -80.88% 75.49% -66.98% 32.23% -
  Horiz. % 94.99% 89.69% 50.17% 27.74% 113.17% 67.77% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 18.00 23.33 30.14 28.64 40.85 46.14 53.08 -16.49%
  YoY % -22.85% -22.59% 5.24% -29.89% -11.47% -13.07% -
  Horiz. % 33.91% 43.95% 56.78% 53.96% 76.96% 86.93% 100.00%
EPS -3.91 -3.69 -2.41 -1.43 -5.24 -3.72 -6.01 -6.91%
  YoY % -5.96% -53.11% -68.53% 72.71% -40.86% 38.10% -
  Horiz. % 65.06% 61.40% 40.10% 23.79% 87.19% 61.90% 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 0.2400 0.2800 0.3000 0.2700 0.3200 0.3500 -6.09%
  YoY % 0.00% -14.29% -6.67% 11.11% -15.62% -8.57% -
  Horiz. % 68.57% 68.57% 80.00% 85.71% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 11.12 11.36 13.63 12.90 5.09 5.76 6.62 9.02%
  YoY % -2.11% -16.65% 5.66% 153.44% -11.63% -12.99% -
  Horiz. % 167.98% 171.60% 205.89% 194.86% 76.89% 87.01% 100.00%
EPS -2.42 -1.80 -1.09 -0.64 -0.65 -0.46 -0.75 21.55%
  YoY % -34.44% -65.14% -70.31% 1.54% -41.30% 38.67% -
  Horiz. % 322.67% 240.00% 145.33% 85.33% 86.67% 61.33% 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 0.1482 0.1169 0.1267 0.1351 0.0337 0.0399 0.0436 22.61%
  YoY % 26.78% -7.73% -6.22% 300.89% -15.54% -8.49% -
  Horiz. % 339.91% 268.12% 290.60% 309.86% 77.29% 91.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 0.3000 -
P/RPS 3.11 1.09 0.73 0.70 1.08 0.72 0.57 32.67%
  YoY % 185.32% 49.32% 4.29% -35.19% 50.00% 26.32% -
  Horiz. % 545.61% 191.23% 128.07% 122.81% 189.47% 126.32% 100.00%
P/EPS -14.31 -6.90 -9.12 -14.00 -8.39 -8.87 -4.99 19.19%
  YoY % -107.39% 24.34% 34.86% -66.87% 5.41% -77.76% -
  Horiz. % 286.77% 138.28% 182.77% 280.56% 168.14% 177.76% 100.00%
EY -6.99 -14.48 -10.96 -7.14 -11.92 -11.28 -20.03 -16.09%
  YoY % 51.73% -32.12% -53.50% 40.10% -5.67% 43.68% -
  Horiz. % 34.90% 72.29% 54.72% 35.65% 59.51% 56.32% 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 2.33 1.06 0.79 0.67 1.63 1.03 0.86 18.06%
  YoY % 119.81% 34.18% 17.91% -58.90% 58.25% 19.77% -
  Horiz. % 270.93% 123.26% 91.86% 77.91% 189.53% 119.77% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 -
Price 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 0.2300 -
P/RPS 2.75 2.53 0.70 0.80 0.39 0.80 0.43 36.22%
  YoY % 8.70% 261.43% -12.50% 105.13% -51.25% 86.05% -
  Horiz. % 639.53% 588.37% 162.79% 186.05% 90.70% 186.05% 100.00%
P/EPS -12.65 -15.97 -8.71 -16.10 -3.05 -9.94 -3.83 22.02%
  YoY % 20.79% -83.35% 45.90% -427.87% 69.32% -159.53% -
  Horiz. % 330.29% 416.97% 227.42% 420.37% 79.63% 259.53% 100.00%
EY -7.90 -6.26 -11.48 -6.21 -32.77 -10.06 -26.12 -18.06%
  YoY % -26.20% 45.47% -84.86% 81.05% -225.75% 61.49% -
  Horiz. % 30.25% 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 2.06 2.46 0.75 0.77 0.59 1.16 0.66 20.88%
  YoY % -16.26% 228.00% -2.60% 30.51% -49.14% 75.76% -
  Horiz. % 312.12% 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.
 


 

286  335  535  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52+0.005 
 KNM 0.385-0.015 
 SAPNRG 0.29+0.005 
 EKOVEST 0.82-0.035 
 KEYASIC 0.065+0.01 
 DAYA 0.01+0.005 
 PERDANA 0.46+0.005 
 HSI-C7K 0.34+0.005 
 PTRANS 0.26+0.015 
 ALAM 0.14-0.005 
Partners & Brokers