Highlights

[OCR] QoQ TTM 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 -     -7.15%    YoY -     -59.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM 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 19,042 19,681 20,305 21,887 23,005 23,462 -13.01%
  QoQ % 0.02% -3.25% -3.07% -7.23% -4.86% -1.95% -
  Horiz. % 81.17% 81.16% 83.88% 86.54% 93.29% 98.05% 100.00%
PBT -1,536 -2,099 -2,074 -2,760 -5,727 -4,740 -4,267 -49.49%
  QoQ % 26.82% -1.21% 24.86% 51.81% -20.82% -11.09% -
  Horiz. % 36.00% 49.19% 48.61% 64.68% 134.22% 111.09% 100.00%
Tax 0 106 106 106 3,250 2,938 2,938 -
  QoQ % 0.00% 0.00% 0.00% -96.74% 10.62% 0.00% -
  Horiz. % 0.00% 3.61% 3.61% 3.61% 110.62% 100.00% 100.00%
NP -1,536 -1,993 -1,968 -2,654 -2,477 -1,802 -1,329 10.16%
  QoQ % 22.93% -1.27% 25.85% -7.15% -37.46% -35.59% -
  Horiz. % 115.58% 149.96% 148.08% 199.70% 186.38% 135.59% 100.00%
NP to SH -1,536 -1,993 -1,968 -2,654 -2,477 -1,802 -1,329 10.16%
  QoQ % 22.93% -1.27% 25.85% -7.15% -37.46% -35.59% -
  Horiz. % 115.58% 149.96% 148.08% 199.70% 186.38% 135.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,581 21,035 21,649 22,959 24,364 24,807 24,791 -11.70%
  QoQ % -2.16% -2.84% -5.71% -5.77% -1.79% 0.06% -
  Horiz. % 83.02% 84.85% 87.33% 92.61% 98.28% 100.06% 100.00%
Net Worth 13,207 13,599 13,920 14,010 14,430 15,545 15,221 -9.05%
  QoQ % -2.88% -2.30% -0.64% -2.91% -7.17% 2.13% -
  Horiz. % 86.77% 89.34% 91.45% 92.04% 94.80% 102.13% 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 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
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 13,207 13,599 13,920 14,010 14,430 15,545 15,221 -9.05%
  QoQ % -2.88% -2.30% -0.64% -2.91% -7.17% 2.13% -
  Horiz. % 86.77% 89.34% 91.45% 92.04% 94.80% 102.13% 100.00%
NOSH 41,273 39,999 40,943 41,208 41,231 40,909 41,140 0.22%
  QoQ % 3.18% -2.30% -0.64% -0.05% 0.79% -0.56% -
  Horiz. % 100.32% 97.23% 99.52% 100.17% 100.22% 99.44% 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 -8.07 % -10.47 % -10.00 % -13.07 % -11.32 % -7.83 % -5.66 % 26.76%
  QoQ % 22.92% -4.70% 23.49% -15.46% -44.57% -38.34% -
  Horiz. % 142.58% 184.98% 176.68% 230.92% 200.00% 138.34% 100.00%
ROE -11.63 % -14.65 % -14.14 % -18.94 % -17.16 % -11.59 % -8.73 % 21.14%
  QoQ % 20.61% -3.61% 25.34% -10.37% -48.06% -32.76% -
  Horiz. % 133.22% 167.81% 161.97% 216.95% 196.56% 132.76% 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 46.14 47.61 48.07 49.27 53.08 56.23 57.03 -13.21%
  QoQ % -3.09% -0.96% -2.44% -7.18% -5.60% -1.40% -
  Horiz. % 80.90% 83.48% 84.29% 86.39% 93.07% 98.60% 100.00%
EPS -3.72 -4.98 -4.81 -6.44 -6.01 -4.40 -3.23 9.90%
  QoQ % 25.30% -3.53% 25.31% -7.15% -36.59% -36.22% -
  Horiz. % 115.17% 154.18% 148.92% 199.38% 186.07% 136.22% 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 - 330,721
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 5.76 5.76 5.95 6.14 6.62 6.96 7.09 -12.97%
  QoQ % 0.00% -3.19% -3.09% -7.25% -4.89% -1.83% -
  Horiz. % 81.24% 81.24% 83.92% 86.60% 93.37% 98.17% 100.00%
EPS -0.46 -0.60 -0.60 -0.80 -0.75 -0.54 -0.40 9.79%
  QoQ % 23.33% 0.00% 25.00% -6.67% -38.89% -35.00% -
  Horiz. % 115.00% 150.00% 150.00% 200.00% 187.50% 135.00% 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 0.0399 0.0411 0.0421 0.0424 0.0436 0.0470 0.0460 -9.07%
  QoQ % -2.92% -2.38% -0.71% -2.75% -7.23% 2.17% -
  Horiz. % 86.74% 89.35% 91.52% 92.17% 94.78% 102.17% 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 0.72 0.59 0.96 0.39 0.57 0.55 0.53 22.73%
  QoQ % 22.03% -38.54% 146.15% -31.58% 3.64% 3.77% -
  Horiz. % 135.85% 111.32% 181.13% 73.58% 107.55% 103.77% 100.00%
P/EPS -8.87 -5.62 -9.57 -2.95 -4.99 -7.04 -9.29 -3.05%
  QoQ % -57.83% 41.27% -224.41% 40.88% 29.12% 24.22% -
  Horiz. % 95.48% 60.50% 103.01% 31.75% 53.71% 75.78% 100.00%
EY -11.28 -17.79 -10.45 -33.90 -20.03 -14.21 -10.77 3.14%
  QoQ % 36.59% -70.24% 69.17% -69.25% -40.96% -31.94% -
  Horiz. % 104.74% 165.18% 97.03% 314.76% 185.98% 131.94% 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 0.53 0.71 0.47 0.43 0.55 0.53 31.69%
  QoQ % 50.94% -25.35% 51.06% 9.30% -21.82% 3.77% -
  Horiz. % 150.94% 100.00% 133.96% 88.68% 81.13% 103.77% 100.00%
P/EPS -9.94 -5.02 -7.07 -3.57 -3.83 -7.04 -9.29 4.62%
  QoQ % -98.01% 29.00% -98.04% 6.79% 45.60% 24.22% -
  Horiz. % 107.00% 54.04% 76.10% 38.43% 41.23% 75.78% 100.00%
EY -10.06 -19.93 -14.14 -28.00 -26.12 -14.21 -10.77 -4.46%
  QoQ % 49.52% -40.95% 49.50% -7.20% -83.81% -31.94% -
  Horiz. % 93.41% 185.05% 131.29% 259.98% 242.53% 131.94% 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.
 


 

222  254  502  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers