[OCR] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -675.72%
YoY- -61.3%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 40,134 37,032 41,678 55,696 35,594 19,548 17,668 14.64%
PBT 1,460 -2,204 -4,016 -3,818 -2,470 698 -1,816 -
Tax -332 -196 -176 -166 0 0 0 -
NP 1,128 -2,400 -4,192 -3,984 -2,470 698 -1,816 -
-
NP to SH 1,192 -2,400 -4,192 -3,984 -2,470 698 -1,816 -
-
Tax Rate 22.74% - - - - 0.00% - -
Total Cost 39,006 39,432 45,870 59,680 38,064 18,850 19,484 12.25%
-
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 45,213 47,647 41,611 44,597 35,123 13,549 13,969 21.61%
NOSH 205,517 176,470 154,117 148,656 113,302 41,058 41,085 30.75%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.81% -6.48% -10.06% -7.15% -6.94% 3.57% -10.28% -
ROE 2.64% -5.04% -10.07% -8.93% -7.03% 5.15% -13.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.53 20.98 27.04 37.47 31.41 47.61 43.00 -12.32%
EPS 0.58 -1.36 -2.72 -2.68 -2.18 1.70 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.27 0.27 0.30 0.31 0.33 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 148,287
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 1.20 1.11 1.25 1.67 1.07 0.59 0.53 14.58%
EPS 0.04 -0.07 -0.13 -0.12 -0.07 0.02 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0143 0.0125 0.0133 0.0105 0.0041 0.0042 21.47%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.475 0.60 0.255 0.205 0.24 0.34 0.46 -
P/RPS 2.43 2.86 0.94 0.55 0.76 0.71 1.07 14.64%
P/EPS 81.90 -44.12 -9.38 -7.65 -11.01 20.00 -10.41 -
EY 1.22 -2.27 -10.67 -13.07 -9.08 5.00 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.22 0.94 0.68 0.77 1.03 1.35 8.14%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 -
Price 0.50 0.485 0.23 0.18 0.21 0.29 0.34 -
P/RPS 2.56 2.31 0.85 0.48 0.67 0.61 0.79 21.63%
P/EPS 86.21 -35.66 -8.46 -6.72 -9.63 17.06 -7.69 -
EY 1.16 -2.80 -11.83 -14.89 -10.38 5.86 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.80 0.85 0.60 0.68 0.88 1.00 14.63%

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