Highlights

[OCR] QoQ TTM 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 -     -1.27%    YoY -     -10.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 19,985 21,160 19,045 19,042 19,681 20,305 21,887 -5.87%
  QoQ % -5.55% 11.11% 0.02% -3.25% -3.07% -7.23% -
  Horiz. % 91.31% 96.68% 87.02% 87.00% 89.92% 92.77% 100.00%
PBT -279 -157 -1,536 -2,099 -2,074 -2,760 -5,727 -86.59%
  QoQ % -77.71% 89.78% 26.82% -1.21% 24.86% 51.81% -
  Horiz. % 4.87% 2.74% 26.82% 36.65% 36.21% 48.19% 100.00%
Tax 0 0 0 106 106 106 3,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -96.74% -
  Horiz. % 0.00% 0.00% 0.00% 3.26% 3.26% 3.26% 100.00%
NP -279 -157 -1,536 -1,993 -1,968 -2,654 -2,477 -76.58%
  QoQ % -77.71% 89.78% 22.93% -1.27% 25.85% -7.15% -
  Horiz. % 11.26% 6.34% 62.01% 80.46% 79.45% 107.15% 100.00%
NP to SH -279 -157 -1,536 -1,993 -1,968 -2,654 -2,477 -76.58%
  QoQ % -77.71% 89.78% 22.93% -1.27% 25.85% -7.15% -
  Horiz. % 11.26% 6.34% 62.01% 80.46% 79.45% 107.15% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,264 21,317 20,581 21,035 21,649 22,959 24,364 -11.53%
  QoQ % -4.94% 3.58% -2.16% -2.84% -5.71% -5.77% -
  Horiz. % 83.17% 87.49% 84.47% 86.34% 88.86% 94.23% 100.00%
Net Worth 13,630 13,109 13,207 13,599 13,920 14,010 14,430 -3.72%
  QoQ % 3.97% -0.74% -2.88% -2.30% -0.64% -2.91% -
  Horiz. % 94.45% 90.84% 91.52% 94.24% 96.46% 97.09% 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 0 0 0 0 0 0 0 -
  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 13,630 13,109 13,207 13,599 13,920 14,010 14,430 -3.72%
  QoQ % 3.97% -0.74% -2.88% -2.30% -0.64% -2.91% -
  Horiz. % 94.45% 90.84% 91.52% 94.24% 96.46% 97.09% 100.00%
NOSH 41,304 40,967 41,273 39,999 40,943 41,208 41,231 0.12%
  QoQ % 0.82% -0.74% 3.18% -2.30% -0.64% -0.05% -
  Horiz. % 100.18% 99.36% 100.10% 97.01% 99.30% 99.95% 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 -1.40 % -0.74 % -8.07 % -10.47 % -10.00 % -13.07 % -11.32 % -75.08%
  QoQ % -89.19% 90.83% 22.92% -4.70% 23.49% -15.46% -
  Horiz. % 12.37% 6.54% 71.29% 92.49% 88.34% 115.46% 100.00%
ROE -2.05 % -1.20 % -11.63 % -14.65 % -14.14 % -18.94 % -17.16 % -75.65%
  QoQ % -70.83% 89.68% 20.61% -3.61% 25.34% -10.37% -
  Horiz. % 11.95% 6.99% 67.77% 85.37% 82.40% 110.37% 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 48.38 51.65 46.14 47.61 48.07 49.27 53.08 -5.98%
  QoQ % -6.33% 11.94% -3.09% -0.96% -2.44% -7.18% -
  Horiz. % 91.15% 97.31% 86.93% 89.69% 90.56% 92.82% 100.00%
EPS -0.68 -0.38 -3.72 -4.98 -4.81 -6.44 -6.01 -76.51%
  QoQ % -78.95% 89.78% 25.30% -3.53% 25.31% -7.15% -
  Horiz. % 11.31% 6.32% 61.90% 82.86% 80.03% 107.15% 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 0.3300 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 - 326,825
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 6.11 6.47 5.83 5.83 6.02 6.21 6.70 -5.94%
  QoQ % -5.56% 10.98% 0.00% -3.16% -3.06% -7.31% -
  Horiz. % 91.19% 96.57% 87.01% 87.01% 89.85% 92.69% 100.00%
EPS -0.09 -0.05 -0.47 -0.61 -0.60 -0.81 -0.76 -75.79%
  QoQ % -80.00% 89.36% 22.95% -1.67% 25.93% -6.58% -
  Horiz. % 11.84% 6.58% 61.84% 80.26% 78.95% 106.58% 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 0.0417 0.0401 0.0404 0.0416 0.0426 0.0429 0.0442 -3.80%
  QoQ % 3.99% -0.74% -2.88% -2.35% -0.70% -2.94% -
  Horiz. % 94.34% 90.72% 91.40% 94.12% 96.38% 97.06% 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 0.70 0.70 0.72 0.59 0.96 0.39 0.57 14.64%
  QoQ % 0.00% -2.78% 22.03% -38.54% 146.15% -31.58% -
  Horiz. % 122.81% 122.81% 126.32% 103.51% 168.42% 68.42% 100.00%
P/EPS -50.34 -93.94 -8.87 -5.62 -9.57 -2.95 -4.99 364.92%
  QoQ % 46.41% -959.08% -57.83% 41.27% -224.41% 40.88% -
  Horiz. % 1,008.82% 1,882.57% 177.76% 112.63% 191.78% 59.12% 100.00%
EY -1.99 -1.06 -11.28 -17.79 -10.45 -33.90 -20.03 -78.46%
  QoQ % -87.74% 90.60% 36.59% -70.24% 69.17% -69.25% -
  Horiz. % 9.94% 5.29% 56.32% 88.82% 52.17% 169.25% 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 0.60 0.68 0.80 0.53 0.71 0.47 0.43 24.79%
  QoQ % -11.76% -15.00% 50.94% -25.35% 51.06% 9.30% -
  Horiz. % 139.53% 158.14% 186.05% 123.26% 165.12% 109.30% 100.00%
P/EPS -42.93 -91.33 -9.94 -5.02 -7.07 -3.57 -3.83 398.65%
  QoQ % 52.99% -818.81% -98.01% 29.00% -98.04% 6.79% -
  Horiz. % 1,120.89% 2,384.60% 259.53% 131.07% 184.60% 93.21% 100.00%
EY -2.33 -1.09 -10.06 -19.93 -14.14 -28.00 -26.12 -79.95%
  QoQ % -113.76% 89.17% 49.52% -40.95% 49.50% -7.20% -
  Horiz. % 8.92% 4.17% 38.51% 76.30% 54.13% 107.20% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
3. Is Trump's economic team up for a trade war? Good Articles to Share
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
6. [转贴] 川普为什么被习近平逼得抓狂? Good Articles to Share
7. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers