Highlights

[OCR] QoQ TTM Result on 2010-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     22.93%    YoY -     37.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 17,935 19,985 21,160 19,045 19,042 19,681 20,305 -7.96%
  QoQ % -10.26% -5.55% 11.11% 0.02% -3.25% -3.07% -
  Horiz. % 88.33% 98.42% 104.21% 93.79% 93.78% 96.93% 100.00%
PBT -1,177 -279 -157 -1,536 -2,099 -2,074 -2,760 -43.43%
  QoQ % -321.86% -77.71% 89.78% 26.82% -1.21% 24.86% -
  Horiz. % 42.64% 10.11% 5.69% 55.65% 76.05% 75.14% 100.00%
Tax 0 0 0 0 106 106 106 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NP -1,177 -279 -157 -1,536 -1,993 -1,968 -2,654 -41.93%
  QoQ % -321.86% -77.71% 89.78% 22.93% -1.27% 25.85% -
  Horiz. % 44.35% 10.51% 5.92% 57.87% 75.09% 74.15% 100.00%
NP to SH -1,177 -279 -157 -1,536 -1,993 -1,968 -2,654 -41.93%
  QoQ % -321.86% -77.71% 89.78% 22.93% -1.27% 25.85% -
  Horiz. % 44.35% 10.51% 5.92% 57.87% 75.09% 74.15% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,112 20,264 21,317 20,581 21,035 21,649 22,959 -11.54%
  QoQ % -5.68% -4.94% 3.58% -2.16% -2.84% -5.71% -
  Horiz. % 83.24% 88.26% 92.85% 89.64% 91.62% 94.29% 100.00%
Net Worth 12,366 13,630 13,109 13,207 13,599 13,920 14,010 -8.01%
  QoQ % -9.28% 3.97% -0.74% -2.88% -2.30% -0.64% -
  Horiz. % 88.26% 97.28% 93.57% 94.27% 97.07% 99.36% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 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
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 12,366 13,630 13,109 13,207 13,599 13,920 14,010 -8.01%
  QoQ % -9.28% 3.97% -0.74% -2.88% -2.30% -0.64% -
  Horiz. % 88.26% 97.28% 93.57% 94.27% 97.07% 99.36% 100.00%
NOSH 41,220 41,304 40,967 41,273 39,999 40,943 41,208 0.02%
  QoQ % -0.20% 0.82% -0.74% 3.18% -2.30% -0.64% -
  Horiz. % 100.03% 100.23% 99.42% 100.16% 97.07% 99.36% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -6.56 % -1.40 % -0.74 % -8.07 % -10.47 % -10.00 % -13.07 % -36.92%
  QoQ % -368.57% -89.19% 90.83% 22.92% -4.70% 23.49% -
  Horiz. % 50.19% 10.71% 5.66% 61.74% 80.11% 76.51% 100.00%
ROE -9.52 % -2.05 % -1.20 % -11.63 % -14.65 % -14.14 % -18.94 % -36.86%
  QoQ % -364.39% -70.83% 89.68% 20.61% -3.61% 25.34% -
  Horiz. % 50.26% 10.82% 6.34% 61.40% 77.35% 74.66% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 43.51 48.38 51.65 46.14 47.61 48.07 49.27 -7.98%
  QoQ % -10.07% -6.33% 11.94% -3.09% -0.96% -2.44% -
  Horiz. % 88.31% 98.19% 104.83% 93.65% 96.63% 97.56% 100.00%
EPS -2.86 -0.68 -0.38 -3.72 -4.98 -4.81 -6.44 -41.88%
  QoQ % -320.59% -78.95% 89.78% 25.30% -3.53% 25.31% -
  Horiz. % 44.41% 10.56% 5.90% 57.76% 77.33% 74.69% 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 0.3000 0.3300 0.3200 0.3200 0.3400 0.3400 0.3400 -8.03%
  QoQ % -9.09% 3.13% 0.00% -5.88% 0.00% 0.00% -
  Horiz. % 88.24% 97.06% 94.12% 94.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 5.43 6.05 6.41 5.77 5.76 5.96 6.15 -7.99%
  QoQ % -10.25% -5.62% 11.09% 0.17% -3.36% -3.09% -
  Horiz. % 88.29% 98.37% 104.23% 93.82% 93.66% 96.91% 100.00%
EPS -0.36 -0.08 -0.05 -0.46 -0.60 -0.60 -0.80 -41.36%
  QoQ % -350.00% -60.00% 89.13% 23.33% 0.00% 25.00% -
  Horiz. % 45.00% 10.00% 6.25% 57.50% 75.00% 75.00% 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 0.0374 0.0413 0.0397 0.0400 0.0412 0.0421 0.0424 -8.05%
  QoQ % -9.44% 4.03% -0.75% -2.91% -2.14% -0.71% -
  Horiz. % 88.21% 97.41% 93.63% 94.34% 97.17% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.3200 0.3400 0.3600 0.3300 0.2800 0.4600 0.1900 -
P/RPS 0.74 0.70 0.70 0.72 0.59 0.96 0.39 53.45%
  QoQ % 5.71% 0.00% -2.78% 22.03% -38.54% 146.15% -
  Horiz. % 189.74% 179.49% 179.49% 184.62% 151.28% 246.15% 100.00%
P/EPS -11.21 -50.34 -93.94 -8.87 -5.62 -9.57 -2.95 144.11%
  QoQ % 77.73% 46.41% -959.08% -57.83% 41.27% -224.41% -
  Horiz. % 380.00% 1,706.44% 3,184.41% 300.68% 190.51% 324.41% 100.00%
EY -8.92 -1.99 -1.06 -11.28 -17.79 -10.45 -33.90 -59.04%
  QoQ % -348.24% -87.74% 90.60% 36.59% -70.24% 69.17% -
  Horiz. % 26.31% 5.87% 3.13% 33.27% 52.48% 30.83% 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 1.07 1.03 1.13 1.03 0.82 1.35 0.56 54.16%
  QoQ % 3.88% -8.85% 9.71% 25.61% -39.26% 141.07% -
  Horiz. % 191.07% 183.93% 201.79% 183.93% 146.43% 241.07% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 21/03/11 28/12/10 23/09/10 23/06/10 26/03/10 23/12/09 -
Price 0.3500 0.2900 0.3500 0.3700 0.2500 0.3400 0.2300 -
P/RPS 0.80 0.60 0.68 0.80 0.53 0.71 0.47 42.70%
  QoQ % 33.33% -11.76% -15.00% 50.94% -25.35% 51.06% -
  Horiz. % 170.21% 127.66% 144.68% 170.21% 112.77% 151.06% 100.00%
P/EPS -12.26 -42.93 -91.33 -9.94 -5.02 -7.07 -3.57 128.14%
  QoQ % 71.44% 52.99% -818.81% -98.01% 29.00% -98.04% -
  Horiz. % 343.42% 1,202.52% 2,558.26% 278.43% 140.62% 198.04% 100.00%
EY -8.16 -2.33 -1.09 -10.06 -19.93 -14.14 -28.00 -56.14%
  QoQ % -250.21% -113.76% 89.17% 49.52% -40.95% 49.50% -
  Horiz. % 29.14% 8.32% 3.89% 35.93% 71.18% 50.50% 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 1.17 0.88 1.09 1.16 0.74 1.00 0.68 43.73%
  QoQ % 32.95% -19.27% -6.03% 56.76% -26.00% 47.06% -
  Horiz. % 172.06% 129.41% 160.29% 170.59% 108.82% 147.06% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers