Highlights

[OCR] YoY Annual (Unaudited) 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 YoY -     48.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 45,083 42,650 16,844 19,045 21,886 24,523 28,157 8.15%
  YoY % 5.70% 153.21% -11.56% -12.98% -10.75% -12.91% -
  Horiz. % 160.11% 151.47% 59.82% 67.64% 77.73% 87.09% 100.00%
PBT -3,460 -2,030 -2,162 -1,278 -2,583 -709 -4,116 -2.85%
  YoY % -70.44% 6.11% -69.17% 50.52% -264.32% 82.77% -
  Horiz. % 84.06% 49.32% 52.53% 31.05% 62.76% 17.23% 100.00%
Tax -147 -98 0 0 106 -222 132 -
  YoY % -50.00% 0.00% 0.00% 0.00% 147.75% -268.18% -
  Horiz. % -111.36% -74.24% 0.00% 0.00% 80.30% -168.18% 100.00%
NP -3,607 -2,128 -2,162 -1,278 -2,477 -931 -3,984 -1.64%
  YoY % -69.50% 1.57% -69.17% 48.41% -166.06% 76.63% -
  Horiz. % 90.54% 53.41% 54.27% 32.08% 62.17% 23.37% 100.00%
NP to SH -3,607 -2,128 -2,162 -1,278 -2,477 -931 -3,984 -1.64%
  YoY % -69.50% 1.57% -69.17% 48.41% -166.06% 76.63% -
  Horiz. % 90.54% 53.41% 54.27% 32.08% 62.17% 23.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 48,690 44,778 19,006 20,323 24,363 25,454 32,141 7.16%
  YoY % 8.74% 135.60% -6.48% -16.58% -4.29% -20.81% -
  Horiz. % 151.49% 139.32% 59.13% 63.23% 75.80% 79.19% 100.00%
Net Worth 41,733 38,926 11,124 13,177 14,425 16,882 17,711 15.34%
  YoY % 7.21% 249.94% -15.58% -8.65% -14.56% -4.68% -
  Horiz. % 235.63% 219.78% 62.81% 74.40% 81.44% 95.32% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 41,733 38,926 11,124 13,177 14,425 16,882 17,711 15.34%
  YoY % 7.21% 249.94% -15.58% -8.65% -14.56% -4.68% -
  Horiz. % 235.63% 219.78% 62.81% 74.40% 81.44% 95.32% 100.00%
NOSH 149,049 129,756 41,200 41,179 41,214 41,176 41,190 23.88%
  YoY % 14.87% 214.94% 0.05% -0.08% 0.09% -0.03% -
  Horiz. % 361.86% 315.02% 100.02% 99.97% 100.06% 99.97% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -8.00 % -4.99 % -12.84 % -6.71 % -11.32 % -3.80 % -14.15 % -9.06%
  YoY % -60.32% 61.14% -91.36% 40.72% -197.89% 73.14% -
  Horiz. % 56.54% 35.27% 90.74% 47.42% 80.00% 26.86% 100.00%
ROE -8.64 % -5.47 % -19.44 % -9.70 % -17.17 % -5.51 % -22.49 % -14.73%
  YoY % -57.95% 71.86% -100.41% 43.51% -211.62% 75.50% -
  Horiz. % 38.42% 24.32% 86.44% 43.13% 76.35% 24.50% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 30.25 32.87 40.88 46.25 53.10 59.56 68.36 -12.69%
  YoY % -7.97% -19.59% -11.61% -12.90% -10.85% -12.87% -
  Horiz. % 44.25% 48.08% 59.80% 67.66% 77.68% 87.13% 100.00%
EPS -2.42 -1.64 -5.25 -3.73 -6.01 -2.26 -9.67 -20.60%
  YoY % -47.56% 68.76% -40.75% 37.94% -165.93% 76.63% -
  Horiz. % 25.03% 16.96% 54.29% 38.57% 62.15% 23.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.3000 0.2700 0.3200 0.3500 0.4100 0.4300 -6.89%
  YoY % -6.67% 11.11% -15.62% -8.57% -14.63% -4.65% -
  Horiz. % 65.12% 69.77% 62.79% 74.42% 81.40% 95.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 13.63 12.90 5.09 5.76 6.62 7.41 8.51 8.16%
  YoY % 5.66% 153.44% -11.63% -12.99% -10.66% -12.93% -
  Horiz. % 160.16% 151.59% 59.81% 67.69% 77.79% 87.07% 100.00%
EPS -1.09 -0.64 -0.65 -0.39 -0.75 -0.28 -1.20 -1.59%
  YoY % -70.31% 1.54% -66.67% 48.00% -167.86% 76.67% -
  Horiz. % 90.83% 53.33% 54.17% 32.50% 62.50% 23.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1262 0.1177 0.0336 0.0398 0.0436 0.0510 0.0536 15.33%
  YoY % 7.22% 250.30% -15.58% -8.72% -14.51% -4.85% -
  Horiz. % 235.45% 219.59% 62.69% 74.25% 81.34% 95.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.2200 0.2000 0.4400 0.3300 0.3000 0.3200 0.3500 -
P/RPS 0.73 0.61 1.08 0.71 0.56 0.54 0.51 6.15%
  YoY % 19.67% -43.52% 52.11% 26.79% 3.70% 5.88% -
  Horiz. % 143.14% 119.61% 211.76% 139.22% 109.80% 105.88% 100.00%
P/EPS -9.09 -12.20 -8.38 -10.63 -4.99 -14.15 -3.62 16.57%
  YoY % 25.49% -45.58% 21.17% -113.03% 64.73% -290.88% -
  Horiz. % 251.10% 337.02% 231.49% 293.65% 137.85% 390.88% 100.00%
EY -11.00 -8.20 -11.93 -9.40 -20.03 -7.07 -27.63 -14.22%
  YoY % -34.15% 31.27% -26.91% 53.07% -183.31% 74.41% -
  Horiz. % 39.81% 29.68% 43.18% 34.02% 72.49% 25.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.67 1.63 1.03 0.86 0.78 0.81 -0.42%
  YoY % 17.91% -58.90% 58.25% 19.77% 10.26% -3.70% -
  Horiz. % 97.53% 82.72% 201.23% 127.16% 106.17% 96.30% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 29/09/08 27/09/07 -
Price 0.2100 0.2300 0.1600 0.3700 0.2300 0.2800 0.5300 -
P/RPS 0.69 0.70 0.39 0.80 0.43 0.47 0.78 -2.02%
  YoY % -1.43% 79.49% -51.25% 86.05% -8.51% -39.74% -
  Horiz. % 88.46% 89.74% 50.00% 102.56% 55.13% 60.26% 100.00%
P/EPS -8.68 -14.02 -3.05 -11.92 -3.83 -12.38 -5.48 7.96%
  YoY % 38.09% -359.67% 74.41% -211.23% 69.06% -125.91% -
  Horiz. % 158.39% 255.84% 55.66% 217.52% 69.89% 225.91% 100.00%
EY -11.52 -7.13 -32.80 -8.39 -26.13 -8.08 -18.25 -7.37%
  YoY % -61.57% 78.26% -290.94% 67.89% -223.39% 55.73% -
  Horiz. % 63.12% 39.07% 179.73% 45.97% 143.18% 44.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.77 0.59 1.16 0.66 0.68 1.23 -7.91%
  YoY % -2.60% 30.51% -49.14% 75.76% -2.94% -44.72% -
  Horiz. % 60.98% 62.60% 47.97% 94.31% 53.66% 55.28% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers