Highlights

[OCR] YoY TTM Result on 2014-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -47.09%    YoY -     -64.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 32,077 38,452 36,763 37,562 45,083 42,650 16,844 9.06%
  YoY % -16.58% 4.59% -2.13% -16.68% 5.70% 153.21% -
  Horiz. % 190.44% 228.28% 218.26% 223.00% 267.65% 253.21% 100.00%
PBT -9,600 -3,630 -7,960 -5,735 -3,460 -2,030 -2,162 22.24%
  YoY % -164.46% 54.40% -38.80% -65.75% -70.44% 6.11% -
  Horiz. % 444.03% 167.90% 368.18% 265.26% 160.04% 93.89% 100.00%
Tax -528 -62 -32 -212 -147 -98 0 -
  YoY % -751.61% -93.75% 84.91% -44.22% -50.00% 0.00% -
  Horiz. % 538.78% 63.27% 32.65% 216.33% 150.00% 100.00% -
NP -10,128 -3,692 -7,992 -5,947 -3,607 -2,128 -2,162 23.12%
  YoY % -174.32% 53.80% -34.39% -64.87% -69.50% 1.57% -
  Horiz. % 468.46% 170.77% 369.66% 275.07% 166.84% 98.43% 100.00%
NP to SH -7,322 -3,438 -7,991 -5,947 -3,607 -2,128 -2,162 17.86%
  YoY % -112.97% 56.98% -34.37% -64.87% -69.50% 1.57% -
  Horiz. % 338.67% 159.02% 369.61% 275.07% 166.84% 98.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,205 42,144 44,755 43,509 48,690 44,778 19,006 11.34%
  YoY % 0.14% -5.83% 2.86% -10.64% 8.74% 135.60% -
  Horiz. % 222.06% 221.74% 235.48% 228.92% 256.18% 235.60% 100.00%
Net Worth 93,568 79,344 49,024 38,643 41,886 44,681 11,134 33.20%
  YoY % 17.93% 61.85% 26.86% -7.74% -6.26% 301.31% -
  Horiz. % 840.38% 712.63% 440.31% 347.08% 376.20% 401.31% 100.00%
Dividend
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 93,568 79,344 49,024 38,643 41,886 44,681 11,134 33.20%
  YoY % 17.93% 61.85% 26.86% -7.74% -6.26% 301.31% -
  Horiz. % 840.38% 712.63% 440.31% 347.08% 376.20% 401.31% 100.00%
NOSH 292,402 214,444 204,267 161,016 149,594 148,939 41,237 30.19%
  YoY % 36.35% 4.98% 26.86% 7.63% 0.44% 261.18% -
  Horiz. % 709.07% 520.02% 495.35% 390.46% 362.76% 361.18% 100.00%
Ratio Analysis
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -31.57 % -9.60 % -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % 12.88%
  YoY % -228.85% 55.84% -37.33% -97.88% -60.32% 61.14% -
  Horiz. % 245.87% 74.77% 169.31% 123.29% 62.31% 38.86% 100.00%
ROE -7.83 % -4.33 % -16.30 % -15.39 % -8.61 % -4.76 % -19.42 % -11.52%
  YoY % -80.83% 73.44% -5.91% -78.75% -80.88% 75.49% -
  Horiz. % 40.32% 22.30% 83.93% 79.25% 44.34% 24.51% 100.00%
Per Share
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 10.97 17.93 18.00 23.33 30.14 28.64 40.85 -16.23%
  YoY % -38.82% -0.39% -22.85% -22.59% 5.24% -29.89% -
  Horiz. % 26.85% 43.89% 44.06% 57.11% 73.78% 70.11% 100.00%
EPS -2.50 -1.60 -3.91 -3.69 -2.41 -1.43 -5.24 -9.49%
  YoY % -56.25% 59.08% -5.96% -53.11% -68.53% 72.71% -
  Horiz. % 47.71% 30.53% 74.62% 70.42% 45.99% 27.29% 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 0.3200 0.3700 0.2400 0.2400 0.2800 0.3000 0.2700 2.31%
  YoY % -13.51% 54.17% 0.00% -14.29% -6.67% 11.11% -
  Horiz. % 118.52% 137.04% 88.89% 88.89% 103.70% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 7.05 8.45 8.07 8.25 9.90 9.37 3.70 9.07%
  YoY % -16.57% 4.71% -2.18% -16.67% 5.66% 153.24% -
  Horiz. % 190.54% 228.38% 218.11% 222.97% 267.57% 253.24% 100.00%
EPS -1.61 -0.76 -1.76 -1.31 -0.79 -0.47 -0.47 18.04%
  YoY % -111.84% 56.82% -34.35% -65.82% -68.09% 0.00% -
  Horiz. % 342.55% 161.70% 374.47% 278.72% 168.09% 100.00% 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 0.2055 0.1743 0.1077 0.0849 0.0920 0.0981 0.0245 33.17%
  YoY % 17.90% 61.84% 26.86% -7.72% -6.22% 300.41% -
  Horiz. % 838.78% 711.43% 439.59% 346.53% 375.51% 400.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.2900 0.4050 0.5600 0.2550 0.2200 0.2000 0.4400 -
P/RPS 2.64 2.26 3.11 1.09 0.73 0.70 1.08 12.79%
  YoY % 16.81% -27.33% 185.32% 49.32% 4.29% -35.19% -
  Horiz. % 244.44% 209.26% 287.96% 100.93% 67.59% 64.81% 100.00%
P/EPS -11.58 -25.26 -14.31 -6.90 -9.12 -14.00 -8.39 4.44%
  YoY % 54.16% -76.52% -107.39% 24.34% 34.86% -66.87% -
  Horiz. % 138.02% 301.07% 170.56% 82.24% 108.70% 166.87% 100.00%
EY -8.63 -3.96 -6.99 -14.48 -10.96 -7.14 -11.92 -4.26%
  YoY % -117.93% 43.35% 51.73% -32.12% -53.50% 40.10% -
  Horiz. % 72.40% 33.22% 58.64% 121.48% 91.95% 59.90% 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 0.91 1.09 2.33 1.06 0.79 0.67 1.63 -7.55%
  YoY % -16.51% -53.22% 119.81% 34.18% 17.91% -58.90% -
  Horiz. % 55.83% 66.87% 142.94% 65.03% 48.47% 41.10% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 -
Price 0.2400 0.3700 0.4950 0.5900 0.2100 0.2300 0.1600 -
P/RPS 2.19 2.06 2.75 2.53 0.70 0.80 0.39 26.16%
  YoY % 6.31% -25.09% 8.70% 261.43% -12.50% 105.13% -
  Horiz. % 561.54% 528.21% 705.13% 648.72% 179.49% 205.13% 100.00%
P/EPS -9.58 -23.08 -12.65 -15.97 -8.71 -16.10 -3.05 16.67%
  YoY % 58.49% -82.45% 20.79% -83.35% 45.90% -427.87% -
  Horiz. % 314.10% 756.72% 414.75% 523.61% 285.57% 527.87% 100.00%
EY -10.43 -4.33 -7.90 -6.26 -11.48 -6.21 -32.77 -14.29%
  YoY % -140.88% 45.19% -26.20% 45.47% -84.86% 81.05% -
  Horiz. % 31.83% 13.21% 24.11% 19.10% 35.03% 18.95% 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 0.75 1.00 2.06 2.46 0.75 0.77 0.59 3.28%
  YoY % -25.00% -51.46% -16.26% 228.00% -2.60% 30.51% -
  Horiz. % 127.12% 169.49% 349.15% 416.95% 127.12% 130.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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