Highlights

[OCR] QoQ TTM Result on 2008-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 22-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Oct-2008  [#1]
Profit Trend QoQ -     -69.87%    YoY -     53.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 21,887 23,005 23,462 22,837 24,319 24,714 26,502 -11.99%
  QoQ % -4.86% -1.95% 2.74% -6.09% -1.60% -6.75% -
  Horiz. % 82.59% 86.80% 88.53% 86.17% 91.76% 93.25% 100.00%
PBT -5,727 -4,740 -4,267 -4,601 -773 -813 -4,686 14.32%
  QoQ % -20.82% -11.09% 7.26% -495.21% 4.92% 82.65% -
  Horiz. % 122.22% 101.15% 91.06% 98.19% 16.50% 17.35% 100.00%
Tax 3,250 2,938 2,938 2,938 -206 0 132 747.98%
  QoQ % 10.62% 0.00% 0.00% 1,526.21% 0.00% 0.00% -
  Horiz. % 2,462.12% 2,225.76% 2,225.76% 2,225.76% -156.06% 0.00% 100.00%
NP -2,477 -1,802 -1,329 -1,663 -979 -813 -4,554 -33.39%
  QoQ % -37.46% -35.59% 20.08% -69.87% -20.42% 82.15% -
  Horiz. % 54.39% 39.57% 29.18% 36.52% 21.50% 17.85% 100.00%
NP to SH -2,477 -1,802 -1,329 -1,663 -979 -813 -4,554 -33.39%
  QoQ % -37.46% -35.59% 20.08% -69.87% -20.42% 82.15% -
  Horiz. % 54.39% 39.57% 29.18% 36.52% 21.50% 17.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,364 24,807 24,791 24,500 25,298 25,527 31,056 -14.95%
  QoQ % -1.79% 0.06% 1.19% -3.15% -0.90% -17.80% -
  Horiz. % 78.45% 79.88% 79.83% 78.89% 81.46% 82.20% 100.00%
Net Worth 14,430 15,545 15,221 16,074 16,951 17,266 16,883 -9.94%
  QoQ % -7.17% 2.13% -5.31% -5.17% -1.82% 2.27% -
  Horiz. % 85.47% 92.07% 90.16% 95.21% 100.40% 102.27% 100.00%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 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
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 14,430 15,545 15,221 16,074 16,951 17,266 16,883 -9.94%
  QoQ % -7.17% 2.13% -5.31% -5.17% -1.82% 2.27% -
  Horiz. % 85.47% 92.07% 90.16% 95.21% 100.40% 102.27% 100.00%
NOSH 41,231 40,909 41,140 41,217 41,346 41,111 41,179 0.08%
  QoQ % 0.79% -0.56% -0.19% -0.31% 0.57% -0.17% -
  Horiz. % 100.13% 99.34% 99.90% 100.09% 100.40% 99.83% 100.00%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -11.32 % -7.83 % -5.66 % -7.28 % -4.03 % -3.29 % -17.18 % -24.30%
  QoQ % -44.57% -38.34% 22.25% -80.65% -22.49% 80.85% -
  Horiz. % 65.89% 45.58% 32.95% 42.37% 23.46% 19.15% 100.00%
ROE -17.16 % -11.59 % -8.73 % -10.35 % -5.78 % -4.71 % -26.97 % -26.04%
  QoQ % -48.06% -32.76% 15.65% -79.07% -22.72% 82.54% -
  Horiz. % 63.63% 42.97% 32.37% 38.38% 21.43% 17.46% 100.00%
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 53.08 56.23 57.03 55.41 58.82 60.12 64.36 -12.07%
  QoQ % -5.60% -1.40% 2.92% -5.80% -2.16% -6.59% -
  Horiz. % 82.47% 87.37% 88.61% 86.09% 91.39% 93.41% 100.00%
EPS -6.01 -4.40 -3.23 -4.03 -2.37 -1.98 -11.06 -33.43%
  QoQ % -36.59% -36.22% 19.85% -70.04% -19.70% 82.10% -
  Horiz. % 54.34% 39.78% 29.20% 36.44% 21.43% 17.90% 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 0.3500 0.3800 0.3700 0.3900 0.4100 0.4200 0.4100 -10.02%
  QoQ % -7.89% 2.70% -5.13% -4.88% -2.38% 2.44% -
  Horiz. % 85.37% 92.68% 90.24% 95.12% 100.00% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 6.60 6.94 7.08 6.89 7.34 7.46 7.99 -11.97%
  QoQ % -4.90% -1.98% 2.76% -6.13% -1.61% -6.63% -
  Horiz. % 82.60% 86.86% 88.61% 86.23% 91.86% 93.37% 100.00%
EPS -0.75 -0.54 -0.40 -0.50 -0.30 -0.25 -1.37 -33.10%
  QoQ % -38.89% -35.00% 20.00% -66.67% -20.00% 81.75% -
  Horiz. % 54.74% 39.42% 29.20% 36.50% 21.90% 18.25% 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 0.0435 0.0469 0.0459 0.0485 0.0511 0.0521 0.0509 -9.95%
  QoQ % -7.25% 2.18% -5.36% -5.09% -1.92% 2.36% -
  Horiz. % 85.46% 92.14% 90.18% 95.28% 100.39% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.3000 0.3100 0.3000 0.2300 0.3200 0.3500 0.4200 -
P/RPS 0.57 0.55 0.53 0.42 0.54 0.58 0.65 -8.39%
  QoQ % 3.64% 3.77% 26.19% -22.22% -6.90% -10.77% -
  Horiz. % 87.69% 84.62% 81.54% 64.62% 83.08% 89.23% 100.00%
P/EPS -4.99 -7.04 -9.29 -5.70 -13.51 -17.70 -3.80 19.94%
  QoQ % 29.12% 24.22% -62.98% 57.81% 23.67% -365.79% -
  Horiz. % 131.32% 185.26% 244.47% 150.00% 355.53% 465.79% 100.00%
EY -20.03 -14.21 -10.77 -17.54 -7.40 -5.65 -26.33 -16.68%
  QoQ % -40.96% -31.94% 38.60% -137.03% -30.97% 78.54% -
  Horiz. % 76.07% 53.97% 40.90% 66.62% 28.10% 21.46% 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 0.86 0.82 0.81 0.59 0.78 0.83 1.02 -10.76%
  QoQ % 4.88% 1.23% 37.29% -24.36% -6.02% -18.63% -
  Horiz. % 84.31% 80.39% 79.41% 57.84% 76.47% 81.37% 100.00%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 19/06/09 24/03/09 22/12/08 - - - -
Price 0.2300 0.3100 0.3000 0.4000 0.0000 0.0000 0.0000 -
P/RPS 0.43 0.55 0.53 0.72 0.00 0.00 0.00 -
  QoQ % -21.82% 3.77% -26.39% 0.00% 0.00% 0.00% -
  Horiz. % 59.72% 76.39% 73.61% 100.00% - - -
P/EPS -3.83 -7.04 -9.29 -9.91 0.00 0.00 0.00 -
  QoQ % 45.60% 24.22% 6.26% 0.00% 0.00% 0.00% -
  Horiz. % 38.65% 71.04% 93.74% 100.00% - - -
EY -26.12 -14.21 -10.77 -10.09 0.00 0.00 0.00 -
  QoQ % -83.81% -31.94% -6.74% 0.00% 0.00% 0.00% -
  Horiz. % 258.87% 140.83% 106.74% 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 0.66 0.82 0.81 1.03 0.00 0.00 0.00 -
  QoQ % -19.51% 1.23% -21.36% 0.00% 0.00% 0.00% -
  Horiz. % 64.08% 79.61% 78.64% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers