Highlights

[OCR] YoY TTM Result on 2012-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     0.28%    YoY -     5.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 36,400 36,893 45,072 44,055 21,721 21,160 20,305 10.21%
  YoY % -1.34% -18.15% 2.31% 102.82% 2.65% 4.21% -
  Horiz. % 179.27% 181.69% 221.97% 216.97% 106.97% 104.21% 100.00%
PBT -7,036 -5,185 -4,611 -1,962 -2,249 -157 -2,760 16.87%
  YoY % -35.70% -12.45% -135.02% 12.76% -1,332.48% 94.31% -
  Horiz. % 254.93% 187.86% 167.07% 71.09% 81.49% 5.69% 100.00%
Tax -120 -204 -140 -160 0 0 106 -
  YoY % 41.18% -45.71% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % -113.21% -192.45% -132.08% -150.94% 0.00% 0.00% 100.00%
NP -7,156 -5,389 -4,751 -2,122 -2,249 -157 -2,654 17.97%
  YoY % -32.79% -13.43% -123.89% 5.65% -1,332.48% 94.08% -
  Horiz. % 269.63% 203.05% 179.01% 79.95% 84.74% 5.92% 100.00%
NP to SH -7,155 -5,389 -4,751 -2,122 -2,249 -157 -2,654 17.96%
  YoY % -32.77% -13.43% -123.89% 5.65% -1,332.48% 94.08% -
  Horiz. % 269.59% 203.05% 179.01% 79.95% 84.74% 5.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,556 42,282 49,823 46,177 23,970 21,317 22,959 11.26%
  YoY % 3.01% -15.14% 7.90% 92.64% 12.45% -7.15% -
  Horiz. % 189.71% 184.16% 217.01% 201.13% 104.40% 92.85% 100.00%
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,010 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.04% 282.98% 298.53% 308.69% 317.85% 93.57% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 48,342 39,647 41,827 43,250 44,533 13,109 14,010 22.91%
  YoY % 21.93% -5.21% -3.29% -2.88% 239.70% -6.43% -
  Horiz. % 345.04% 282.98% 298.53% 308.69% 317.85% 93.57% 100.00%
NOSH 201,428 165,200 149,384 144,166 139,166 40,967 41,208 30.26%
  YoY % 21.93% 10.59% 3.62% 3.59% 239.70% -0.58% -
  Horiz. % 488.80% 400.89% 362.51% 349.84% 337.71% 99.42% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -19.66 % -14.61 % -10.54 % -4.82 % -10.35 % -0.74 % -13.07 % 7.04%
  YoY % -34.57% -38.61% -118.67% 53.43% -1,298.65% 94.34% -
  Horiz. % 150.42% 111.78% 80.64% 36.88% 79.19% 5.66% 100.00%
ROE -14.80 % -13.59 % -11.36 % -4.91 % -5.05 % -1.20 % -18.94 % -4.03%
  YoY % -8.90% -19.63% -131.36% 2.77% -320.83% 93.66% -
  Horiz. % 78.14% 71.75% 59.98% 25.92% 26.66% 6.34% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.07 22.33 30.17 30.56 15.61 51.65 49.27 -15.39%
  YoY % -19.08% -25.99% -1.28% 95.77% -69.78% 4.83% -
  Horiz. % 36.68% 45.32% 61.23% 62.03% 31.68% 104.83% 100.00%
EPS -3.55 -3.26 -3.18 -1.47 -1.62 -0.38 -6.44 -9.45%
  YoY % -8.90% -2.52% -116.33% 9.26% -326.32% 94.10% -
  Horiz. % 55.12% 50.62% 49.38% 22.83% 25.16% 5.90% 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 0.3200 0.3200 0.3400 -5.64%
  YoY % 0.00% -14.29% -6.67% -6.25% 0.00% -5.88% -
  Horiz. % 70.59% 70.59% 82.35% 88.24% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 11.10 11.25 13.75 13.43 6.62 6.45 6.19 10.22%
  YoY % -1.33% -18.18% 2.38% 102.87% 2.64% 4.20% -
  Horiz. % 179.32% 181.74% 222.13% 216.96% 106.95% 104.20% 100.00%
EPS -2.18 -1.64 -1.45 -0.65 -0.69 -0.05 -0.81 17.93%
  YoY % -32.93% -13.10% -123.08% 5.80% -1,280.00% 93.83% -
  Horiz. % 269.14% 202.47% 179.01% 80.25% 85.19% 6.17% 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 0.1474 0.1209 0.1276 0.1319 0.1358 0.0400 0.0427 22.92%
  YoY % 21.92% -5.25% -3.26% -2.87% 239.50% -6.32% -
  Horiz. % 345.20% 283.14% 298.83% 308.90% 318.03% 93.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 0.1900 -
P/RPS 2.66 2.78 0.83 1.11 1.09 0.70 0.39 37.69%
  YoY % -4.32% 234.94% -25.23% 1.83% 55.71% 79.49% -
  Horiz. % 682.05% 712.82% 212.82% 284.62% 279.49% 179.49% 100.00%
P/EPS -13.51 -19.01 -7.86 -23.10 -10.52 -93.94 -2.95 28.85%
  YoY % 28.93% -141.86% 65.97% -119.58% 88.80% -3,084.41% -
  Horiz. % 457.97% 644.41% 266.44% 783.05% 356.61% 3,184.41% 100.00%
EY -7.40 -5.26 -12.72 -4.33 -9.51 -1.06 -33.90 -22.40%
  YoY % -40.68% 58.65% -193.76% 54.47% -797.17% 96.87% -
  Horiz. % 21.83% 15.52% 37.52% 12.77% 28.05% 3.13% 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 2.00 2.58 0.89 1.13 0.53 1.13 0.56 23.62%
  YoY % -22.48% 189.89% -21.24% 113.21% -53.10% 101.79% -
  Horiz. % 357.14% 460.71% 158.93% 201.79% 94.64% 201.79% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 -
Price 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 0.2300 -
P/RPS 2.68 2.46 0.81 0.92 1.22 0.68 0.47 33.64%
  YoY % 8.94% 203.70% -11.96% -24.59% 79.41% 44.68% -
  Horiz. % 570.21% 523.40% 172.34% 195.74% 259.57% 144.68% 100.00%
P/EPS -13.65 -16.86 -7.70 -19.02 -11.76 -91.33 -3.57 25.04%
  YoY % 19.04% -118.96% 59.52% -61.73% 87.12% -2,458.26% -
  Horiz. % 382.35% 472.27% 215.69% 532.77% 329.41% 2,558.26% 100.00%
EY -7.32 -5.93 -12.98 -5.26 -8.51 -1.09 -28.00 -20.03%
  YoY % -23.44% 54.31% -146.77% 38.19% -680.73% 96.11% -
  Horiz. % 26.14% 21.18% 46.36% 18.79% 30.39% 3.89% 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 2.02 2.29 0.88 0.93 0.59 1.09 0.68 19.89%
  YoY % -11.79% 160.23% -5.38% 57.63% -45.87% 60.29% -
  Horiz. % 297.06% 336.76% 129.41% 136.76% 86.76% 160.29% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers