Highlights

[OCR] QoQ 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 -     109.59%    YoY -     -91.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 5,646 3,188 4,739 6,108 6,270 4,770 5,857 -2.41%
  QoQ % 77.10% -32.73% -22.41% -2.58% 31.45% -18.56% -
  Horiz. % 96.40% 54.43% 80.91% 104.29% 107.05% 81.44% 100.00%
PBT 217 -1,125 -1,211 45 -469 -948 -224 -
  QoQ % 119.29% 7.10% -2,791.11% 109.59% 50.53% -323.21% -
  Horiz. % -96.88% 502.23% 540.62% -20.09% 209.38% 423.21% 100.00%
Tax 0 0 106 0 0 0 -206 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -51.46% -0.00% -0.00% -0.00% 100.00%
NP 217 -1,125 -1,105 45 -469 -948 -430 -
  QoQ % 119.29% -1.81% -2,555.56% 109.59% 50.53% -120.47% -
  Horiz. % -50.47% 261.63% 256.98% -10.47% 109.07% 220.47% 100.00%
NP to SH 217 -1,125 -1,105 45 -469 -948 -430 -
  QoQ % 119.29% -1.81% -2,555.56% 109.59% 50.53% -120.47% -
  Horiz. % -50.47% 261.63% 256.98% -10.47% 109.07% 220.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,429 4,313 5,844 6,063 6,739 5,718 6,287 -9.29%
  QoQ % 25.88% -26.20% -3.61% -10.03% 17.86% -9.05% -
  Horiz. % 86.35% 68.60% 92.95% 96.44% 107.19% 90.95% 100.00%
Net Worth 13,920 14,010 14,430 15,545 15,221 16,074 16,951 -12.28%
  QoQ % -0.64% -2.91% -7.17% 2.13% -5.31% -5.17% -
  Horiz. % 82.12% 82.65% 85.13% 91.70% 89.79% 94.83% 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 13,920 14,010 14,430 15,545 15,221 16,074 16,951 -12.28%
  QoQ % -0.64% -2.91% -7.17% 2.13% -5.31% -5.17% -
  Horiz. % 82.12% 82.65% 85.13% 91.70% 89.79% 94.83% 100.00%
NOSH 40,943 41,208 41,231 40,909 41,140 41,217 41,346 -0.65%
  QoQ % -0.64% -0.05% 0.79% -0.56% -0.19% -0.31% -
  Horiz. % 99.03% 99.67% 99.72% 98.94% 99.50% 99.69% 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 3.84 % -35.29 % -23.32 % 0.74 % -7.48 % -19.87 % -7.34 % -
  QoQ % 110.88% -51.33% -3,251.35% 109.89% 62.36% -170.71% -
  Horiz. % -52.32% 480.79% 317.71% -10.08% 101.91% 270.71% 100.00%
ROE 1.56 % -8.03 % -7.66 % 0.29 % -3.08 % -5.90 % -2.54 % -
  QoQ % 119.43% -4.83% -2,741.38% 109.42% 47.80% -132.28% -
  Horiz. % -61.42% 316.14% 301.57% -11.42% 121.26% 232.28% 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 13.79 7.74 11.49 14.93 15.24 11.57 14.17 -1.79%
  QoQ % 78.17% -32.64% -23.04% -2.03% 31.72% -18.35% -
  Horiz. % 97.32% 54.62% 81.09% 105.36% 107.55% 81.65% 100.00%
EPS 0.53 -2.73 -2.68 0.11 -1.14 -2.30 -1.04 -
  QoQ % 119.41% -1.87% -2,536.36% 109.65% 50.43% -121.15% -
  Horiz. % -50.96% 262.50% 257.69% -10.58% 109.62% 221.15% 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 - 330,344
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 1.71 0.97 1.43 1.85 1.90 1.44 1.77 -2.27%
  QoQ % 76.29% -32.17% -22.70% -2.63% 31.94% -18.64% -
  Horiz. % 96.61% 54.80% 80.79% 104.52% 107.34% 81.36% 100.00%
EPS 0.07 -0.34 -0.33 0.01 -0.14 -0.29 -0.13 -
  QoQ % 120.59% -3.03% -3,400.00% 107.14% 51.72% -123.08% -
  Horiz. % -53.85% 261.54% 253.85% -7.69% 107.69% 223.08% 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 0.0421 0.0424 0.0437 0.0471 0.0461 0.0487 0.0513 -12.31%
  QoQ % -0.71% -2.97% -7.22% 2.17% -5.34% -5.07% -
  Horiz. % 82.07% 82.65% 85.19% 91.81% 89.86% 94.93% 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 3.34 2.46 2.61 2.08 1.97 1.99 2.26 29.65%
  QoQ % 35.77% -5.75% 25.48% 5.58% -1.01% -11.95% -
  Horiz. % 147.79% 108.85% 115.49% 92.04% 87.17% 88.05% 100.00%
P/EPS 86.79 -6.96 -11.19 281.82 -26.32 -10.00 -30.77 -
  QoQ % 1,346.98% 37.80% -103.97% 1,170.74% -163.20% 67.50% -
  Horiz. % -282.06% 22.62% 36.37% -915.89% 85.54% 32.50% 100.00%
EY 1.15 -14.37 -8.93 0.35 -3.80 -10.00 -3.25 -
  QoQ % 108.00% -60.92% -2,651.43% 109.21% 62.00% -207.69% -
  Horiz. % -35.38% 442.15% 274.77% -10.77% 116.92% 307.69% 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 2.47 2.97 2.00 2.08 1.97 3.46 1.98 15.84%
  QoQ % -16.84% 48.50% -3.85% 5.58% -43.06% 74.75% -
  Horiz. % 124.75% 150.00% 101.01% 105.05% 99.49% 174.75% 100.00%
P/EPS 64.15 -8.42 -8.58 281.82 -26.32 -17.39 -26.92 -
  QoQ % 861.88% 1.86% -103.04% 1,170.74% -51.35% 35.40% -
  Horiz. % -238.30% 31.28% 31.87% -1,046.88% 97.77% 64.60% 100.00%
EY 1.56 -11.87 -11.65 0.35 -3.80 -5.75 -3.71 -
  QoQ % 113.14% -1.89% -3,428.57% 109.21% 33.91% -54.99% -
  Horiz. % -42.05% 319.95% 314.02% -9.43% 102.43% 154.99% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers