[OCR] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -25.5%
YoY- -118.34%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 28,662 30,412 29,618 35,432 24,738 13,193 14,303 12.27%
PBT -769 -3,005 -2,838 -2,395 -1,145 -529 -888 -2.36%
Tax -95 -104 -98 -105 0 0 0 -
NP -864 -3,109 -2,936 -2,500 -1,145 -529 -888 -0.45%
-
NP to SH -732 -3,109 -2,936 -2,500 -1,145 -529 -888 -3.16%
-
Tax Rate - - - - - - - -
Total Cost 29,526 33,521 32,554 37,932 25,883 13,722 15,191 11.70%
-
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 46,011 48,403 40,821 43,154 36,935 12,398 13,977 21.94%
NOSH 209,142 186,167 157,005 148,809 123,118 41,328 41,111 31.11%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -3.01% -10.22% -9.91% -7.06% -4.63% -4.01% -6.21% -
ROE -1.59% -6.42% -7.19% -5.79% -3.10% -4.27% -6.35% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 13.70 16.34 18.86 23.81 20.09 31.92 34.79 -14.37%
EPS -0.35 -1.67 -1.87 -1.68 -0.93 -1.28 -2.16 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.26 0.29 0.30 0.30 0.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 149,411
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.86 0.91 0.89 1.06 0.74 0.39 0.43 12.23%
EPS -0.02 -0.09 -0.09 -0.07 -0.03 -0.02 -0.03 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0145 0.0122 0.0129 0.0111 0.0037 0.0042 21.90%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.495 0.505 0.23 0.20 0.20 0.32 0.28 -
P/RPS 3.61 3.09 1.22 0.84 1.00 1.00 0.80 28.51%
P/EPS -141.43 -30.24 -12.30 -11.90 -21.51 -25.00 -12.96 48.87%
EY -0.71 -3.31 -8.13 -8.40 -4.65 -4.00 -7.71 -32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.94 0.88 0.69 0.67 1.07 0.82 18.30%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 -
Price 0.455 0.48 0.27 0.215 0.17 0.35 0.25 -
P/RPS 3.32 2.94 1.43 0.90 0.85 1.10 0.72 28.98%
P/EPS -130.00 -28.74 -14.44 -12.80 -18.28 -27.34 -11.57 49.60%
EY -0.77 -3.48 -6.93 -7.81 -5.47 -3.66 -8.64 -33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.85 1.04 0.74 0.57 1.17 0.74 18.68%

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