Highlights

[OCR] QoQ Annualized Quarter Result on 2010-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     34.80%    YoY -     35.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 19,548 21,212 19,045 19,070 17,668 12,752 21,886 -7.24%
  QoQ % -7.84% 11.38% -0.13% 7.94% 38.55% -41.73% -
  Horiz. % 89.32% 96.92% 87.02% 87.14% 80.73% 58.27% 100.00%
PBT 698 1,016 -1,278 -1,184 -1,816 -4,500 -2,583 -
  QoQ % -31.30% 179.50% -7.94% 34.80% 59.64% -74.22% -
  Horiz. % -27.02% -39.33% 49.48% 45.84% 70.31% 174.22% 100.00%
Tax 0 0 0 0 0 0 106 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 698 1,016 -1,278 -1,184 -1,816 -4,500 -2,477 -
  QoQ % -31.30% 179.50% -7.94% 34.80% 59.64% -81.67% -
  Horiz. % -28.18% -41.02% 51.59% 47.80% 73.31% 181.67% 100.00%
NP to SH 698 1,016 -1,278 -1,184 -1,816 -4,500 -2,477 -
  QoQ % -31.30% 179.50% -7.94% 34.80% 59.64% -81.67% -
  Horiz. % -28.18% -41.02% 51.59% 47.80% 73.31% 181.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,850 20,196 20,323 20,254 19,484 17,252 24,363 -15.68%
  QoQ % -6.66% -0.62% 0.34% 3.96% 12.94% -29.19% -
  Horiz. % 77.37% 82.90% 83.42% 83.14% 79.97% 70.81% 100.00%
Net Worth 13,549 13,109 13,177 13,977 13,969 14,011 14,425 -4.08%
  QoQ % 3.35% -0.51% -5.73% 0.06% -0.30% -2.87% -
  Horiz. % 93.93% 90.88% 91.35% 96.90% 96.84% 97.13% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 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
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 13,549 13,109 13,177 13,977 13,969 14,011 14,425 -4.08%
  QoQ % 3.35% -0.51% -5.73% 0.06% -0.30% -2.87% -
  Horiz. % 93.93% 90.88% 91.35% 96.90% 96.84% 97.13% 100.00%
NOSH 41,058 40,967 41,179 41,111 41,085 41,209 41,214 -0.25%
  QoQ % 0.22% -0.51% 0.17% 0.06% -0.30% -0.01% -
  Horiz. % 99.62% 99.40% 99.92% 99.75% 99.69% 99.99% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 3.57 % 4.79 % -6.71 % -6.21 % -10.28 % -35.29 % -11.32 % -
  QoQ % -25.47% 171.39% -8.05% 39.59% 70.87% -211.75% -
  Horiz. % -31.54% -42.31% 59.28% 54.86% 90.81% 311.75% 100.00%
ROE 5.15 % 7.75 % -9.70 % -8.47 % -13.00 % -32.12 % -17.17 % -
  QoQ % -33.55% 179.90% -14.52% 34.85% 59.53% -87.07% -
  Horiz. % -29.99% -45.14% 56.49% 49.33% 75.71% 187.07% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 47.61 51.78 46.25 46.39 43.00 30.94 53.10 -7.00%
  QoQ % -8.05% 11.96% -0.30% 7.88% 38.98% -41.73% -
  Horiz. % 89.66% 97.51% 87.10% 87.36% 80.98% 58.27% 100.00%
EPS 1.70 2.48 -3.73 -2.88 -4.42 -10.92 -6.01 -
  QoQ % -31.45% 166.49% -29.51% 34.84% 59.52% -81.70% -
  Horiz. % -28.29% -41.26% 62.06% 47.92% 73.54% 181.70% 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 0.3300 0.3200 0.3200 0.3400 0.3400 0.3400 0.3500 -3.84%
  QoQ % 3.13% 0.00% -5.88% 0.00% 0.00% -2.86% -
  Horiz. % 94.29% 91.43% 91.43% 97.14% 97.14% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.72 5.13 4.60 4.61 4.27 3.08 5.29 -7.30%
  QoQ % -7.99% 11.52% -0.22% 7.96% 38.64% -41.78% -
  Horiz. % 89.22% 96.98% 86.96% 87.15% 80.72% 58.22% 100.00%
EPS 0.17 0.25 -0.31 -0.29 -0.44 -1.09 -0.60 -
  QoQ % -32.00% 180.65% -6.90% 34.09% 59.63% -81.67% -
  Horiz. % -28.33% -41.67% 51.67% 48.33% 73.33% 181.67% 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 0.0327 0.0317 0.0318 0.0338 0.0338 0.0339 0.0349 -4.24%
  QoQ % 3.15% -0.31% -5.92% 0.00% -0.29% -2.87% -
  Horiz. % 93.70% 90.83% 91.12% 96.85% 96.85% 97.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.3400 0.3600 0.3300 0.2800 0.4600 0.1900 0.3000 -
P/RPS 0.71 0.70 0.71 0.60 1.07 0.61 0.56 17.09%
  QoQ % 1.43% -1.41% 18.33% -43.93% 75.41% 8.93% -
  Horiz. % 126.79% 125.00% 126.79% 107.14% 191.07% 108.93% 100.00%
P/EPS 20.00 14.52 -10.63 -9.72 -10.41 -1.74 -4.99 -
  QoQ % 37.74% 236.59% -9.36% 6.63% -498.28% 65.13% -
  Horiz. % -400.80% -290.98% 213.03% 194.79% 208.62% 34.87% 100.00%
EY 5.00 6.89 -9.40 -10.29 -9.61 -57.47 -20.03 -
  QoQ % -27.43% 173.30% 8.65% -7.08% 83.28% -186.92% -
  Horiz. % -24.96% -34.40% 46.93% 51.37% 47.98% 286.92% 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 1.03 1.13 1.03 0.82 1.35 0.56 0.86 12.74%
  QoQ % -8.85% 9.71% 25.61% -39.26% 141.07% -34.88% -
  Horiz. % 119.77% 131.40% 119.77% 95.35% 156.98% 65.12% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 21/03/11 28/12/10 23/09/10 23/06/10 26/03/10 23/12/09 30/09/09 -
Price 0.2900 0.3500 0.3700 0.2500 0.3400 0.2300 0.2300 -
P/RPS 0.61 0.68 0.80 0.54 0.79 0.74 0.43 26.17%
  QoQ % -10.29% -15.00% 48.15% -31.65% 6.76% 72.09% -
  Horiz. % 141.86% 158.14% 186.05% 125.58% 183.72% 172.09% 100.00%
P/EPS 17.06 14.11 -11.92 -8.68 -7.69 -2.11 -3.83 -
  QoQ % 20.91% 218.37% -37.33% -12.87% -264.45% 44.91% -
  Horiz. % -445.43% -368.41% 311.23% 226.63% 200.78% 55.09% 100.00%
EY 5.86 7.09 -8.39 -11.52 -13.00 -47.48 -26.13 -
  QoQ % -17.35% 184.51% 27.17% 11.38% 72.62% -81.71% -
  Horiz. % -22.43% -27.13% 32.11% 44.09% 49.75% 181.71% 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 0.88 1.09 1.16 0.74 1.00 0.68 0.66 21.08%
  QoQ % -19.27% -6.03% 56.76% -26.00% 47.06% 3.03% -
  Horiz. % 133.33% 165.15% 175.76% 112.12% 151.52% 103.03% 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.
 


 

214  315  526  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.25-0.015 
 MYEG 1.37+0.07 
 HIBISCS 1.12+0.06 
 DYNACIA 0.095-0.005 
 DAYANG 1.35-0.04 
 SAPNRG-WA 0.1450.00 
 HSI-C5D 0.315-0.04 
 HSI-C5A 0.365-0.045 
 HSI-C3V 0.035-0.03 
 HIBISCS-WC 0.505+0.03 
Partners & Brokers