Highlights

[OCR] QoQ Cumulative Quarter Result on 2009-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Oct-2009  [#1]
Profit Trend QoQ -     54.58%    YoY -     -18.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 19,045 14,303 8,834 3,188 21,886 17,148 11,040 43.98%
  QoQ % 33.15% 61.91% 177.10% -85.43% 27.63% 55.33% -
  Horiz. % 172.51% 129.56% 80.02% 28.88% 198.24% 155.33% 100.00%
PBT -1,278 -888 -908 -1,125 -2,583 -1,372 -1,417 -6.67%
  QoQ % -43.92% 2.20% 19.29% 56.45% -88.27% 3.18% -
  Horiz. % 90.19% 62.67% 64.08% 79.39% 182.29% 96.82% 100.00%
Tax 0 0 0 0 106 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP -1,278 -888 -908 -1,125 -2,477 -1,372 -1,417 -6.67%
  QoQ % -43.92% 2.20% 19.29% 54.58% -80.54% 3.18% -
  Horiz. % 90.19% 62.67% 64.08% 79.39% 174.81% 96.82% 100.00%
NP to SH -1,278 -888 -908 -1,125 -2,477 -1,372 -1,417 -6.67%
  QoQ % -43.92% 2.20% 19.29% 54.58% -80.54% 3.18% -
  Horiz. % 90.19% 62.67% 64.08% 79.39% 174.81% 96.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,323 15,191 9,742 4,313 24,363 18,520 12,457 38.71%
  QoQ % 33.78% 55.93% 125.88% -82.30% 31.55% 48.67% -
  Horiz. % 163.15% 121.95% 78.21% 34.62% 195.58% 148.67% 100.00%
Net Worth 13,177 13,977 13,969 14,011 14,425 15,609 15,240 -9.27%
  QoQ % -5.73% 0.06% -0.30% -2.87% -7.59% 2.42% -
  Horiz. % 86.46% 91.71% 91.66% 91.93% 94.65% 102.42% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 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
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 13,177 13,977 13,969 14,011 14,425 15,609 15,240 -9.27%
  QoQ % -5.73% 0.06% -0.30% -2.87% -7.59% 2.42% -
  Horiz. % 86.46% 91.71% 91.66% 91.93% 94.65% 102.42% 100.00%
NOSH 41,179 41,111 41,085 41,209 41,214 41,077 41,191 -0.02%
  QoQ % 0.17% 0.06% -0.30% -0.01% 0.33% -0.28% -
  Horiz. % 99.97% 99.80% 99.74% 100.04% 100.06% 99.72% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -6.71 % -6.21 % -10.28 % -35.29 % -11.32 % -8.00 % -12.84 % -35.20%
  QoQ % -8.05% 39.59% 70.87% -211.75% -41.50% 37.69% -
  Horiz. % 52.26% 48.36% 80.06% 274.84% 88.16% 62.31% 100.00%
ROE -9.70 % -6.35 % -6.50 % -8.03 % -17.17 % -8.79 % -9.30 % 2.86%
  QoQ % -52.76% 2.31% 19.05% 53.23% -95.34% 5.48% -
  Horiz. % 104.30% 68.28% 69.89% 86.34% 184.62% 94.52% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 46.25 34.79 21.50 7.74 53.10 41.75 26.80 44.02%
  QoQ % 32.94% 61.81% 177.78% -85.42% 27.19% 55.78% -
  Horiz. % 172.57% 129.81% 80.22% 28.88% 198.13% 155.78% 100.00%
EPS -3.73 -2.16 -2.21 -2.73 -6.01 -3.34 -3.44 5.56%
  QoQ % -72.69% 2.26% 19.05% 54.58% -79.94% 2.91% -
  Horiz. % 108.43% 62.79% 64.24% 79.36% 174.71% 97.09% 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 0.3200 0.3400 0.3400 0.3400 0.3500 0.3800 0.3700 -9.25%
  QoQ % -5.88% 0.00% 0.00% -2.86% -7.89% 2.70% -
  Horiz. % 86.49% 91.89% 91.89% 91.89% 94.59% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 4.17 3.13 1.93 0.70 4.79 3.75 2.42 43.87%
  QoQ % 33.23% 62.18% 175.71% -85.39% 27.73% 54.96% -
  Horiz. % 172.31% 129.34% 79.75% 28.93% 197.93% 154.96% 100.00%
EPS -0.28 -0.19 -0.20 -0.25 -0.54 -0.30 -0.31 -6.58%
  QoQ % -47.37% 5.00% 20.00% 53.70% -80.00% 3.23% -
  Horiz. % 90.32% 61.29% 64.52% 80.65% 174.19% 96.77% 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 0.0288 0.0306 0.0306 0.0307 0.0316 0.0342 0.0334 -9.43%
  QoQ % -5.88% 0.00% -0.33% -2.85% -7.60% 2.40% -
  Horiz. % 86.23% 91.62% 91.62% 91.92% 94.61% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.3300 0.2800 0.4600 0.1900 0.3000 0.3100 0.3000 -
P/RPS 0.71 0.80 2.14 2.46 0.56 0.74 1.12 -26.27%
  QoQ % -11.25% -62.62% -13.01% 339.29% -24.32% -33.93% -
  Horiz. % 63.39% 71.43% 191.07% 219.64% 50.00% 66.07% 100.00%
P/EPS -10.63 -12.96 -20.81 -6.96 -4.99 -9.28 -8.72 14.16%
  QoQ % 17.98% 37.72% -198.99% -39.48% 46.23% -6.42% -
  Horiz. % 121.90% 148.62% 238.65% 79.82% 57.22% 106.42% 100.00%
EY -9.40 -7.71 -4.80 -14.37 -20.03 -10.77 -11.47 -12.46%
  QoQ % -21.92% -60.62% 66.60% 28.26% -85.98% 6.10% -
  Horiz. % 81.95% 67.22% 41.85% 125.28% 174.63% 93.90% 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 0.82 1.35 0.56 0.86 0.82 0.81 17.42%
  QoQ % 25.61% -39.26% 141.07% -34.88% 4.88% 1.23% -
  Horiz. % 127.16% 101.23% 166.67% 69.14% 106.17% 101.23% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 23/06/10 26/03/10 23/12/09 30/09/09 19/06/09 24/03/09 -
Price 0.3700 0.2500 0.3400 0.2300 0.2300 0.3100 0.3000 -
P/RPS 0.80 0.72 1.58 2.97 0.43 0.74 1.12 -20.14%
  QoQ % 11.11% -54.43% -46.80% 590.70% -41.89% -33.93% -
  Horiz. % 71.43% 64.29% 141.07% 265.18% 38.39% 66.07% 100.00%
P/EPS -11.92 -11.57 -15.38 -8.42 -3.83 -9.28 -8.72 23.24%
  QoQ % -3.03% 24.77% -82.66% -119.84% 58.73% -6.42% -
  Horiz. % 136.70% 132.68% 176.38% 96.56% 43.92% 106.42% 100.00%
EY -8.39 -8.64 -6.50 -11.87 -26.13 -10.77 -11.47 -18.86%
  QoQ % 2.89% -32.92% 45.24% 54.57% -142.62% 6.10% -
  Horiz. % 73.15% 75.33% 56.67% 103.49% 227.81% 93.90% 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 1.16 0.74 1.00 0.68 0.66 0.82 0.81 27.14%
  QoQ % 56.76% -26.00% 47.06% 3.03% -19.51% 1.23% -
  Horiz. % 143.21% 91.36% 123.46% 83.95% 81.48% 101.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

218  484  596  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 BIOHLDG 0.31+0.01 
 QES 0.375-0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.185+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS