[OCR] YoY Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -115.86%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 40,727 20,067 18,516 20,839 27,848 17,797 9,774 26.82%
PBT 2,354 730 -1,102 -2,008 -1,909 -1,235 349 37.41%
Tax -1,083 -166 -98 -88 -83 0 0 -
NP 1,271 564 -1,200 -2,096 -1,992 -1,235 349 24.01%
-
NP to SH 1,277 596 -1,200 -2,096 -1,992 -1,235 349 24.11%
-
Tax Rate 46.01% 22.74% - - - - 0.00% -
Total Cost 39,456 19,503 19,716 22,935 29,840 19,032 9,425 26.92%
-
Net Worth 90,579 45,213 47,647 41,611 44,597 35,123 13,549 37.21%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 90,579 45,213 47,647 41,611 44,597 35,123 13,549 37.21%
NOSH 239,458 205,517 176,470 154,117 148,656 113,302 41,058 34.12%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 3.12% 2.81% -6.48% -10.06% -7.15% -6.94% 3.57% -
ROE 1.41% 1.32% -2.52% -5.04% -4.47% -3.52% 2.58% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 17.09 9.76 10.49 13.52 18.73 15.71 23.80 -5.36%
EPS 0.54 0.29 -0.68 -1.36 -1.34 -1.09 0.85 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.22 0.27 0.27 0.30 0.31 0.33 2.37%
Adjusted Per Share Value based on latest NOSH - 160,714
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.22 0.60 0.55 0.62 0.83 0.53 0.29 27.02%
EPS 0.04 0.02 -0.04 -0.06 -0.06 -0.04 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0135 0.0143 0.0125 0.0133 0.0105 0.0041 36.95%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.495 0.475 0.60 0.255 0.205 0.24 0.34 -
P/RPS 2.90 4.86 5.72 1.89 1.09 1.53 1.43 12.49%
P/EPS 92.40 163.79 -88.24 -18.75 -15.30 -22.02 40.00 14.95%
EY 1.08 0.61 -1.13 -5.33 -6.54 -4.54 2.50 -13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.16 2.22 0.94 0.68 0.77 1.03 3.95%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 22/03/17 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 -
Price 0.65 0.50 0.485 0.23 0.18 0.21 0.29 -
P/RPS 3.80 5.12 4.62 1.70 0.96 1.34 1.22 20.82%
P/EPS 121.33 172.41 -71.32 -16.91 -13.43 -19.27 34.12 23.52%
EY 0.82 0.58 -1.40 -5.91 -7.44 -5.19 2.93 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.27 1.80 0.85 0.60 0.68 0.88 11.69%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment