[OCR] YoY Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 73.08%
YoY- -661.27%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,956 10,542 10,905 11,574 11,585 10,180 5,303 14.49%
PBT 335 558 -366 -916 235 167 254 4.71%
Tax -66 -135 -47 -55 -62 0 0 -
NP 269 423 -413 -971 173 167 254 0.95%
-
NP to SH 288 423 -413 -971 173 167 254 2.11%
-
Tax Rate 19.70% 24.19% - - 26.38% 0.00% 0.00% -
Total Cost 11,687 10,119 11,318 12,545 11,412 10,013 5,049 14.99%
-
Net Worth 88,800 48,342 39,647 41,827 43,250 44,533 13,109 37.51%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 240,000 201,428 165,200 149,384 144,166 139,166 40,967 34.22%
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 2.25% 4.01% -3.79% -8.39% 1.49% 1.64% 4.79% -
ROE 0.32% 0.88% -1.04% -2.32% 0.40% 0.38% 1.94% -
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 4.98 5.23 6.60 7.75 8.04 7.31 12.94 -14.70%
EPS 0.12 0.21 -0.25 -0.65 0.12 0.12 0.62 -23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.24 0.24 0.28 0.30 0.32 0.32 2.44%
Adjusted Per Share Value based on latest NOSH - 149,384
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.36 0.32 0.33 0.35 0.35 0.30 0.16 14.45%
EPS 0.01 0.01 -0.01 -0.03 0.01 0.00 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0145 0.0119 0.0125 0.0129 0.0133 0.0039 37.67%
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 0.385 0.48 0.62 0.25 0.34 0.17 0.36 -
P/RPS 7.73 9.17 9.39 3.23 4.23 2.32 2.78 18.56%
P/EPS 320.83 228.57 -248.00 -38.46 283.33 141.67 58.06 32.92%
EY 0.31 0.44 -0.40 -2.60 0.35 0.71 1.72 -24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.00 2.58 0.89 1.13 0.53 1.13 -1.37%
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 0.40 0.485 0.55 0.245 0.28 0.19 0.35 -
P/RPS 8.03 9.27 8.33 3.16 3.48 2.60 2.70 19.90%
P/EPS 333.33 230.95 -220.00 -37.69 233.33 158.33 56.45 34.40%
EY 0.30 0.43 -0.45 -2.65 0.43 0.63 1.77 -25.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.02 2.29 0.88 0.93 0.59 1.09 -0.15%

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