Highlights

[OCR] YoY TTM Result on 2015-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     -30.57%    YoY -     -34.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 81,830 32,077 38,452 36,763 37,562 45,083 42,650 9.18%
  YoY % 155.10% -16.58% 4.59% -2.13% -16.68% 5.70% -
  Horiz. % 191.86% 75.21% 90.16% 86.20% 88.07% 105.70% 100.00%
PBT 10,635 -9,600 -3,630 -7,960 -5,735 -3,460 -2,030 -
  YoY % 210.78% -164.46% 54.40% -38.80% -65.75% -70.44% -
  Horiz. % -523.89% 472.91% 178.82% 392.12% 282.51% 170.44% 100.00%
Tax -1,597 -528 -62 -32 -212 -147 -98 45.65%
  YoY % -202.46% -751.61% -93.75% 84.91% -44.22% -50.00% -
  Horiz. % 1,629.59% 538.78% 63.27% 32.65% 216.33% 150.00% 100.00%
NP 9,038 -10,128 -3,692 -7,992 -5,947 -3,607 -2,128 -
  YoY % 189.24% -174.32% 53.80% -34.39% -64.87% -69.50% -
  Horiz. % -424.72% 475.94% 173.50% 375.56% 279.46% 169.50% 100.00%
NP to SH 8,921 -7,322 -3,438 -7,991 -5,947 -3,607 -2,128 -
  YoY % 221.84% -112.97% 56.98% -34.37% -64.87% -69.50% -
  Horiz. % -419.22% 344.08% 161.56% 375.52% 279.46% 169.50% 100.00%
Tax Rate 15.02 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 72,792 42,205 42,144 44,755 43,509 48,690 44,778 6.77%
  YoY % 72.47% 0.14% -5.83% 2.86% -10.64% 8.74% -
  Horiz. % 162.56% 94.25% 94.12% 99.95% 97.17% 108.74% 100.00%
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92%
  YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% -
  Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
Dividend
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92%
  YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% -
  Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
NOSH 324,102 292,402 214,444 204,267 161,016 149,594 148,939 11.04%
  YoY % 10.84% 36.35% 4.98% 26.86% 7.63% 0.44% -
  Horiz. % 217.61% 196.32% 143.98% 137.15% 108.11% 100.44% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.04 % -31.57 % -9.60 % -21.74 % -15.83 % -8.00 % -4.99 % -
  YoY % 134.97% -228.85% 55.84% -37.33% -97.88% -60.32% -
  Horiz. % -221.24% 632.67% 192.38% 435.67% 317.23% 160.32% 100.00%
ROE 10.59 % -7.83 % -4.33 % -16.30 % -15.39 % -8.61 % -4.76 % -
  YoY % 235.25% -80.83% 73.44% -5.91% -78.75% -80.88% -
  Horiz. % -222.48% 164.50% 90.97% 342.44% 323.32% 180.88% 100.00%
Per Share
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.25 10.97 17.93 18.00 23.33 30.14 28.64 -1.68%
  YoY % 130.17% -38.82% -0.39% -22.85% -22.59% 5.24% -
  Horiz. % 88.16% 38.30% 62.60% 62.85% 81.46% 105.24% 100.00%
EPS 2.75 -2.50 -1.60 -3.91 -3.69 -2.41 -1.43 -
  YoY % 210.00% -56.25% 59.08% -5.96% -53.11% -68.53% -
  Horiz. % -192.31% 174.83% 111.89% 273.43% 258.04% 168.53% 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 0.2600 0.3200 0.3700 0.2400 0.2400 0.2800 0.3000 -1.91%
  YoY % -18.75% -13.51% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 86.67% 106.67% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 681,043
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.02 4.71 5.65 5.40 5.52 6.62 6.26 9.19%
  YoY % 155.20% -16.64% 4.63% -2.17% -16.62% 5.75% -
  Horiz. % 192.01% 75.24% 90.26% 86.26% 88.18% 105.75% 100.00%
EPS 1.31 -1.08 -0.50 -1.17 -0.87 -0.53 -0.31 -
  YoY % 221.30% -116.00% 57.26% -34.48% -64.15% -70.97% -
  Horiz. % -422.58% 348.39% 161.29% 377.42% 280.65% 170.97% 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 0.1237 0.1374 0.1165 0.0720 0.0567 0.0615 0.0656 8.92%
  YoY % -9.97% 17.94% 61.81% 26.98% -7.80% -6.25% -
  Horiz. % 188.57% 209.45% 177.59% 109.76% 86.43% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/12/19 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.2600 0.2900 0.4050 0.5600 0.2550 0.2200 0.2000 -
P/RPS 1.03 2.64 2.26 3.11 1.09 0.73 0.70 5.34%
  YoY % -60.98% 16.81% -27.33% 185.32% 49.32% 4.29% -
  Horiz. % 147.14% 377.14% 322.86% 444.29% 155.71% 104.29% 100.00%
P/EPS 9.45 -11.58 -25.26 -14.31 -6.90 -9.12 -14.00 -
  YoY % 181.61% 54.16% -76.52% -107.39% 24.34% 34.86% -
  Horiz. % -67.50% 82.71% 180.43% 102.21% 49.29% 65.14% 100.00%
EY 10.59 -8.63 -3.96 -6.99 -14.48 -10.96 -7.14 -
  YoY % 222.71% -117.93% 43.35% 51.73% -32.12% -53.50% -
  Horiz. % -148.32% 120.87% 55.46% 97.90% 202.80% 153.50% 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 1.00 0.91 1.09 2.33 1.06 0.79 0.67 5.54%
  YoY % 9.89% -16.51% -53.22% 119.81% 34.18% 17.91% -
  Horiz. % 149.25% 135.82% 162.69% 347.76% 158.21% 117.91% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/02/20 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 -
Price 0.2550 0.2400 0.3700 0.4950 0.5900 0.2100 0.2300 -
P/RPS 1.01 2.19 2.06 2.75 2.53 0.70 0.80 3.19%
  YoY % -53.88% 6.31% -25.09% 8.70% 261.43% -12.50% -
  Horiz. % 126.25% 273.75% 257.50% 343.75% 316.25% 87.50% 100.00%
P/EPS 9.26 -9.58 -23.08 -12.65 -15.97 -8.71 -16.10 -
  YoY % 196.66% 58.49% -82.45% 20.79% -83.35% 45.90% -
  Horiz. % -57.52% 59.50% 143.35% 78.57% 99.19% 54.10% 100.00%
EY 10.79 -10.43 -4.33 -7.90 -6.26 -11.48 -6.21 -
  YoY % 203.45% -140.88% 45.19% -26.20% 45.47% -84.86% -
  Horiz. % -173.75% 167.95% 69.73% 127.21% 100.81% 184.86% 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 0.98 0.75 1.00 2.06 2.46 0.75 0.77 3.30%
  YoY % 30.67% -25.00% -51.46% -16.26% 228.00% -2.60% -
  Horiz. % 127.27% 97.40% 129.87% 267.53% 319.48% 97.40% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
7. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
8. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS