Highlights

[OCR] YoY TTM Result on 2013-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -31.72%    YoY -     -123.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 39,866 36,400 36,893 45,072 44,055 21,721 21,160 11.12%
  YoY % 9.52% -1.34% -18.15% 2.31% 102.82% 2.65% -
  Horiz. % 188.40% 172.02% 174.35% 213.01% 208.20% 102.65% 100.00%
PBT -3,853 -7,036 -5,185 -4,611 -1,962 -2,249 -157 70.39%
  YoY % 45.24% -35.70% -12.45% -135.02% 12.76% -1,332.48% -
  Horiz. % 2,454.14% 4,481.53% 3,302.55% 2,936.94% 1,249.68% 1,432.48% 100.00%
Tax 7 -120 -204 -140 -160 0 0 -
  YoY % 105.83% 41.18% -45.71% 12.50% 0.00% 0.00% -
  Horiz. % -4.38% 75.00% 127.50% 87.50% 100.00% - -
NP -3,846 -7,156 -5,389 -4,751 -2,122 -2,249 -157 70.34%
  YoY % 46.25% -32.79% -13.43% -123.89% 5.65% -1,332.48% -
  Horiz. % 2,449.68% 4,557.96% 3,432.48% 3,026.11% 1,351.59% 1,432.48% 100.00%
NP to SH -3,573 -7,155 -5,389 -4,751 -2,122 -2,249 -157 68.26%
  YoY % 50.06% -32.77% -13.43% -123.89% 5.65% -1,332.48% -
  Horiz. % 2,275.80% 4,557.33% 3,432.48% 3,026.11% 1,351.59% 1,432.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,712 43,556 42,282 49,823 46,177 23,970 21,317 12.70%
  YoY % 0.36% 3.01% -15.14% 7.90% 92.64% 12.45% -
  Horiz. % 205.06% 204.33% 198.35% 233.72% 216.62% 112.45% 100.00%
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51%
  YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% -
  Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51%
  YoY % 83.69% 21.93% -5.21% -3.29% -2.88% 239.70% -
  Horiz. % 677.36% 368.76% 302.43% 319.06% 329.91% 339.70% 100.00%
NOSH 240,000 201,428 165,200 149,384 144,166 139,166 40,967 34.23%
  YoY % 19.15% 21.93% 10.59% 3.62% 3.59% 239.70% -
  Horiz. % 585.83% 491.68% 403.24% 364.64% 351.90% 339.70% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -9.65 % -19.66 % -14.61 % -10.54 % -4.82 % -10.35 % -0.74 % 53.36%
  YoY % 50.92% -34.57% -38.61% -118.67% 53.43% -1,298.65% -
  Horiz. % 1,304.05% 2,656.76% 1,974.32% 1,424.32% 651.35% 1,398.65% 100.00%
ROE -4.02 % -14.80 % -13.59 % -11.36 % -4.91 % -5.05 % -1.20 % 22.30%
  YoY % 72.84% -8.90% -19.63% -131.36% 2.77% -320.83% -
  Horiz. % 335.00% 1,233.33% 1,132.50% 946.67% 409.17% 420.83% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 16.61 18.07 22.33 30.17 30.56 15.61 51.65 -17.21%
  YoY % -8.08% -19.08% -25.99% -1.28% 95.77% -69.78% -
  Horiz. % 32.16% 34.99% 43.23% 58.41% 59.17% 30.22% 100.00%
EPS -1.49 -3.55 -3.26 -3.18 -1.47 -1.62 -0.38 25.55%
  YoY % 58.03% -8.90% -2.52% -116.33% 9.26% -326.32% -
  Horiz. % 392.11% 934.21% 857.89% 836.84% 386.84% 426.32% 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 0.3700 0.2400 0.2400 0.2800 0.3000 0.3200 0.3200 2.45%
  YoY % 54.17% 0.00% -14.29% -6.67% -6.25% 0.00% -
  Horiz. % 115.62% 75.00% 75.00% 87.50% 93.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 12.07 11.02 11.17 13.64 13.34 6.58 6.41 11.11%
  YoY % 9.53% -1.34% -18.11% 2.25% 102.74% 2.65% -
  Horiz. % 188.30% 171.92% 174.26% 212.79% 208.11% 102.65% 100.00%
EPS -1.08 -2.17 -1.63 -1.44 -0.64 -0.68 -0.05 66.80%
  YoY % 50.23% -33.13% -13.19% -125.00% 5.88% -1,260.00% -
  Horiz. % 2,160.00% 4,340.00% 3,260.00% 2,880.00% 1,280.00% 1,360.00% 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 0.2688 0.1463 0.1200 0.1266 0.1309 0.1348 0.0397 37.50%
  YoY % 83.73% 21.92% -5.21% -3.28% -2.89% 239.55% -
  Horiz. % 677.08% 368.51% 302.27% 318.89% 329.72% 339.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3850 0.4800 0.6200 0.2500 0.3400 0.1700 0.3600 -
P/RPS 2.32 2.66 2.78 0.83 1.11 1.09 0.70 22.08%
  YoY % -12.78% -4.32% 234.94% -25.23% 1.83% 55.71% -
  Horiz. % 331.43% 380.00% 397.14% 118.57% 158.57% 155.71% 100.00%
P/EPS -25.86 -13.51 -19.01 -7.86 -23.10 -10.52 -93.94 -19.33%
  YoY % -91.41% 28.93% -141.86% 65.97% -119.58% 88.80% -
  Horiz. % 27.53% 14.38% 20.24% 8.37% 24.59% 11.20% 100.00%
EY -3.87 -7.40 -5.26 -12.72 -4.33 -9.51 -1.06 24.06%
  YoY % 47.70% -40.68% 58.65% -193.76% 54.47% -797.17% -
  Horiz. % 365.09% 698.11% 496.23% 1,200.00% 408.49% 897.17% 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 1.04 2.00 2.58 0.89 1.13 0.53 1.13 -1.37%
  YoY % -48.00% -22.48% 189.89% -21.24% 113.21% -53.10% -
  Horiz. % 92.04% 176.99% 228.32% 78.76% 100.00% 46.90% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 22/12/11 28/12/10 -
Price 0.4000 0.4850 0.5500 0.2450 0.2800 0.1900 0.3500 -
P/RPS 2.41 2.68 2.46 0.81 0.92 1.22 0.68 23.45%
  YoY % -10.07% 8.94% 203.70% -11.96% -24.59% 79.41% -
  Horiz. % 354.41% 394.12% 361.76% 119.12% 135.29% 179.41% 100.00%
P/EPS -26.87 -13.65 -16.86 -7.70 -19.02 -11.76 -91.33 -18.43%
  YoY % -96.85% 19.04% -118.96% 59.52% -61.73% 87.12% -
  Horiz. % 29.42% 14.95% 18.46% 8.43% 20.83% 12.88% 100.00%
EY -3.72 -7.32 -5.93 -12.98 -5.26 -8.51 -1.09 22.68%
  YoY % 49.18% -23.44% 54.31% -146.77% 38.19% -680.73% -
  Horiz. % 341.28% 671.56% 544.04% 1,190.83% 482.57% 780.73% 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 1.08 2.02 2.29 0.88 0.93 0.59 1.09 -0.15%
  YoY % -46.53% -11.79% 160.23% -5.38% 57.63% -45.87% -
  Horiz. % 99.08% 185.32% 210.09% 80.73% 85.32% 54.13% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers