Highlights

[OCR] QoQ Annualized Quarter Result on 2009-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     35.45%    YoY -     -149.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 17,668 12,752 21,886 22,864 22,080 19,080 24,523 -19.59%
  QoQ % 38.55% -41.73% -4.28% 3.55% 15.72% -22.20% -
  Horiz. % 72.05% 52.00% 89.25% 93.23% 90.04% 77.80% 100.00%
PBT -1,816 -4,500 -2,583 -1,829 -2,834 -3,792 -709 86.88%
  QoQ % 59.64% -74.22% -41.20% 35.45% 25.26% -434.84% -
  Horiz. % 256.14% 634.70% 364.32% 258.02% 399.72% 534.84% 100.00%
Tax 0 0 106 0 0 0 -222 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -47.75% -0.00% -0.00% -0.00% 100.00%
NP -1,816 -4,500 -2,477 -1,829 -2,834 -3,792 -931 55.92%
  QoQ % 59.64% -81.67% -35.40% 35.45% 25.26% -307.30% -
  Horiz. % 195.06% 483.35% 266.06% 196.49% 304.40% 407.30% 100.00%
NP to SH -1,816 -4,500 -2,477 -1,829 -2,834 -3,792 -931 55.92%
  QoQ % 59.64% -81.67% -35.40% 35.45% 25.26% -307.30% -
  Horiz. % 195.06% 483.35% 266.06% 196.49% 304.40% 407.30% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,484 17,252 24,363 24,693 24,914 22,872 25,454 -16.28%
  QoQ % 12.94% -29.19% -1.34% -0.89% 8.93% -10.14% -
  Horiz. % 76.55% 67.78% 95.71% 97.01% 97.88% 89.86% 100.00%
Net Worth 13,969 14,011 14,425 15,609 15,240 16,074 16,882 -11.83%
  QoQ % -0.30% -2.87% -7.59% 2.42% -5.19% -4.78% -
  Horiz. % 82.74% 82.99% 85.44% 92.46% 90.28% 95.22% 100.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 13,969 14,011 14,425 15,609 15,240 16,074 16,882 -11.83%
  QoQ % -0.30% -2.87% -7.59% 2.42% -5.19% -4.78% -
  Horiz. % 82.74% 82.99% 85.44% 92.46% 90.28% 95.22% 100.00%
NOSH 41,085 41,209 41,214 41,077 41,191 41,217 41,176 -0.15%
  QoQ % -0.30% -0.01% 0.33% -0.28% -0.06% 0.10% -
  Horiz. % 99.78% 100.08% 100.09% 99.76% 100.04% 100.10% 100.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -10.28 % -35.29 % -11.32 % -8.00 % -12.84 % -19.87 % -3.80 % 93.80%
  QoQ % 70.87% -211.75% -41.50% 37.69% 35.38% -422.89% -
  Horiz. % 270.53% 928.68% 297.89% 210.53% 337.89% 522.89% 100.00%
ROE -13.00 % -32.12 % -17.17 % -11.72 % -18.59 % -23.59 % -5.51 % 76.95%
  QoQ % 59.53% -87.07% -46.50% 36.96% 21.20% -328.13% -
  Horiz. % 235.93% 582.94% 311.62% 212.70% 337.39% 428.13% 100.00%
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 43.00 30.94 53.10 55.66 53.60 46.29 59.56 -19.47%
  QoQ % 38.98% -41.73% -4.60% 3.84% 15.79% -22.28% -
  Horiz. % 72.20% 51.95% 89.15% 93.45% 89.99% 77.72% 100.00%
EPS -4.42 -10.92 -6.01 -4.45 -6.88 -9.20 -2.26 56.20%
  QoQ % 59.52% -81.70% -35.06% 35.32% 25.22% -307.08% -
  Horiz. % 195.58% 483.19% 265.93% 196.90% 304.42% 407.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3400 0.3500 0.3800 0.3700 0.3900 0.4100 -11.70%
  QoQ % 0.00% -2.86% -7.89% 2.70% -5.13% -4.88% -
  Horiz. % 82.93% 82.93% 85.37% 92.68% 90.24% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,694
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 5.34 3.86 6.62 6.91 6.68 5.77 7.42 -19.64%
  QoQ % 38.34% -41.69% -4.20% 3.44% 15.77% -22.24% -
  Horiz. % 71.97% 52.02% 89.22% 93.13% 90.03% 77.76% 100.00%
EPS -0.55 -1.36 -0.75 -0.55 -0.86 -1.15 -0.28 56.65%
  QoQ % 59.56% -81.33% -36.36% 36.05% 25.22% -310.71% -
  Horiz. % 196.43% 485.71% 267.86% 196.43% 307.14% 410.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0422 0.0424 0.0436 0.0472 0.0461 0.0486 0.0511 -11.95%
  QoQ % -0.47% -2.75% -7.63% 2.39% -5.14% -4.89% -
  Horiz. % 82.58% 82.97% 85.32% 92.37% 90.22% 95.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.4600 0.1900 0.3000 0.3100 0.3000 0.2300 0.3200 -
P/RPS 1.07 0.61 0.56 0.56 0.56 0.50 0.54 57.56%
  QoQ % 75.41% 8.93% 0.00% 0.00% 12.00% -7.41% -
  Horiz. % 198.15% 112.96% 103.70% 103.70% 103.70% 92.59% 100.00%
P/EPS -10.41 -1.74 -4.99 -6.96 -4.36 -2.50 -14.15 -18.46%
  QoQ % -498.28% 65.13% 28.30% -59.63% -74.40% 82.33% -
  Horiz. % 73.57% 12.30% 35.27% 49.19% 30.81% 17.67% 100.00%
EY -9.61 -57.47 -20.03 -14.37 -22.93 -40.00 -7.07 22.64%
  QoQ % 83.28% -186.92% -39.39% 37.33% 42.67% -465.77% -
  Horiz. % 135.93% 812.87% 283.31% 203.25% 324.33% 565.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.35 0.56 0.86 0.82 0.81 0.59 0.78 44.01%
  QoQ % 141.07% -34.88% 4.88% 1.23% 37.29% -24.36% -
  Horiz. % 173.08% 71.79% 110.26% 105.13% 103.85% 75.64% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 23/12/09 30/09/09 19/06/09 24/03/09 22/12/08 29/09/08 -
Price 0.3400 0.2300 0.2300 0.3100 0.3000 0.4000 0.2800 -
P/RPS 0.79 0.74 0.43 0.56 0.56 0.86 0.47 41.23%
  QoQ % 6.76% 72.09% -23.21% 0.00% -34.88% 82.98% -
  Horiz. % 168.09% 157.45% 91.49% 119.15% 119.15% 182.98% 100.00%
P/EPS -7.69 -2.11 -3.83 -6.96 -4.36 -4.35 -12.38 -27.14%
  QoQ % -264.45% 44.91% 44.97% -59.63% -0.23% 64.86% -
  Horiz. % 62.12% 17.04% 30.94% 56.22% 35.22% 35.14% 100.00%
EY -13.00 -47.48 -26.13 -14.37 -22.93 -23.00 -8.08 37.19%
  QoQ % 72.62% -81.71% -81.84% 37.33% 0.30% -184.65% -
  Horiz. % 160.89% 587.62% 323.39% 177.85% 283.79% 284.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.68 0.66 0.82 0.81 1.03 0.68 29.23%
  QoQ % 47.06% 3.03% -19.51% 1.23% -21.36% 51.47% -
  Horiz. % 147.06% 100.00% 97.06% 120.59% 119.12% 151.47% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers