Highlights

[OCR] YoY Annualized Quarter Result on 2008-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Jun-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2008
Quarter 30-Apr-2008  [#3]
Profit Trend QoQ -     65.67%    YoY -     27.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 17,590 19,070 22,864 24,888 26,405 28,689 29,708 -8.36%
  YoY % -7.76% -16.59% -8.13% -5.75% -7.96% -3.43% -
  Horiz. % 59.21% 64.19% 76.96% 83.78% 88.88% 96.57% 100.00%
PBT -705 -1,184 -1,829 -733 -1,014 -2,462 -1,018 -5.94%
  YoY % 40.43% 35.28% -149.45% 27.73% 58.80% -141.75% -
  Horiz. % 69.24% 116.23% 179.58% 71.99% 99.61% 241.75% 100.00%
Tax 0 0 0 0 0 0 -216 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -705 -1,184 -1,829 -733 -1,014 -2,462 -1,234 -8.91%
  YoY % 40.43% 35.28% -149.45% 27.73% 58.80% -99.46% -
  Horiz. % 57.13% 95.90% 148.16% 59.40% 82.18% 199.46% 100.00%
NP to SH -705 -1,184 -1,829 -733 -1,014 -2,462 -1,234 -8.91%
  YoY % 40.43% 35.28% -149.45% 27.73% 58.80% -99.46% -
  Horiz. % 57.13% 95.90% 148.16% 59.40% 82.18% 199.46% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,295 20,254 24,693 25,621 27,419 31,151 30,942 -8.38%
  YoY % -9.67% -17.98% -3.62% -6.56% -11.98% 0.68% -
  Horiz. % 59.13% 65.46% 79.80% 82.80% 88.62% 100.68% 100.00%
Net Worth 12,398 13,977 15,609 17,238 20,978 35,868 36,628 -16.51%
  YoY % -11.30% -10.45% -9.45% -17.83% -41.51% -2.08% -
  Horiz. % 33.85% 38.16% 42.62% 47.06% 57.27% 97.92% 100.00%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 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
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 12,398 13,977 15,609 17,238 20,978 35,868 36,628 -16.51%
  YoY % -11.30% -10.45% -9.45% -17.83% -41.51% -2.08% -
  Horiz. % 33.85% 38.16% 42.62% 47.06% 57.27% 97.92% 100.00%
NOSH 41,328 41,111 41,077 41,044 41,135 41,227 41,155 0.07%
  YoY % 0.53% 0.08% 0.08% -0.22% -0.22% 0.18% -
  Horiz. % 100.42% 99.89% 99.81% 99.73% 99.95% 100.18% 100.00%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin -4.01 % -6.21 % -8.00 % -2.95 % -3.84 % -8.58 % -4.16 % -0.61%
  YoY % 35.43% 22.38% -171.19% 23.18% 55.24% -106.25% -
  Horiz. % 96.39% 149.28% 192.31% 70.91% 92.31% 206.25% 100.00%
ROE -5.69 % -8.47 % -11.72 % -4.25 % -4.84 % -6.87 % -3.37 % 9.12%
  YoY % 32.82% 27.73% -175.76% 12.19% 29.55% -103.86% -
  Horiz. % 168.84% 251.34% 347.77% 126.11% 143.62% 203.86% 100.00%
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 42.56 46.39 55.66 60.64 64.19 69.59 72.18 -8.42%
  YoY % -8.26% -16.65% -8.21% -5.53% -7.76% -3.59% -
  Horiz. % 58.96% 64.27% 77.11% 84.01% 88.93% 96.41% 100.00%
EPS -1.71 -2.88 -4.45 -1.79 -2.47 -5.97 -3.00 -8.94%
  YoY % 40.62% 35.28% -148.60% 27.53% 58.63% -99.00% -
  Horiz. % 57.00% 96.00% 148.33% 59.67% 82.33% 199.00% 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 0.3000 0.3400 0.3800 0.4200 0.5100 0.8700 0.8900 -16.57%
  YoY % -11.76% -10.53% -9.52% -17.65% -41.38% -2.25% -
  Horiz. % 33.71% 38.20% 42.70% 47.19% 57.30% 97.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 5.32 5.77 6.91 7.53 7.98 8.67 8.98 -8.35%
  YoY % -7.80% -16.50% -8.23% -5.64% -7.96% -3.45% -
  Horiz. % 59.24% 64.25% 76.95% 83.85% 88.86% 96.55% 100.00%
EPS -0.21 -0.36 -0.55 -0.22 -0.31 -0.74 -0.37 -9.00%
  YoY % 41.67% 34.55% -150.00% 29.03% 58.11% -100.00% -
  Horiz. % 56.76% 97.30% 148.65% 59.46% 83.78% 200.00% 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 0.0375 0.0423 0.0472 0.0521 0.0634 0.1085 0.1108 -16.51%
  YoY % -11.35% -10.38% -9.40% -17.82% -41.57% -2.08% -
  Horiz. % 33.84% 38.18% 42.60% 47.02% 57.22% 97.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.3200 0.2800 0.3100 0.3500 0.3400 0.5100 0.6500 -
P/RPS 0.75 0.60 0.56 0.58 0.53 0.73 0.90 -2.99%
  YoY % 25.00% 7.14% -3.45% 9.43% -27.40% -18.89% -
  Horiz. % 83.33% 66.67% 62.22% 64.44% 58.89% 81.11% 100.00%
P/EPS -18.75 -9.72 -6.96 -19.59 -13.78 -8.54 -21.67 -2.38%
  YoY % -92.90% -39.66% 64.47% -42.16% -61.36% 60.59% -
  Horiz. % 86.53% 44.85% 32.12% 90.40% 63.59% 39.41% 100.00%
EY -5.33 -10.29 -14.37 -5.10 -7.25 -11.71 -4.62 2.41%
  YoY % 48.20% 28.39% -181.76% 29.66% 38.09% -153.46% -
  Horiz. % 115.37% 222.73% 311.04% 110.39% 156.93% 253.46% 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 1.07 0.82 0.82 0.83 0.67 0.59 0.73 6.58%
  YoY % 30.49% 0.00% -1.20% 23.88% 13.56% -19.18% -
  Horiz. % 146.58% 112.33% 112.33% 113.70% 91.78% 80.82% 100.00%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 23/06/10 19/06/09 24/06/08 27/06/07 27/06/06 28/06/05 -
Price 0.3500 0.2500 0.3100 0.2700 0.3600 0.5400 0.6100 -
P/RPS 0.82 0.54 0.56 0.45 0.56 0.78 0.85 -0.60%
  YoY % 51.85% -3.57% 24.44% -19.64% -28.21% -8.24% -
  Horiz. % 96.47% 63.53% 65.88% 52.94% 65.88% 91.76% 100.00%
P/EPS -20.51 -8.68 -6.96 -15.11 -14.59 -9.04 -20.33 0.15%
  YoY % -136.29% -24.71% 53.94% -3.56% -61.39% 55.53% -
  Horiz. % 100.89% 42.70% 34.24% 74.32% 71.77% 44.47% 100.00%
EY -4.88 -11.52 -14.37 -6.62 -6.85 -11.06 -4.92 -0.14%
  YoY % 57.64% 19.83% -117.07% 3.36% 38.07% -124.80% -
  Horiz. % 99.19% 234.15% 292.07% 134.55% 139.23% 224.80% 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 1.17 0.74 0.82 0.64 0.71 0.62 0.69 9.20%
  YoY % 58.11% -9.76% 28.13% -9.86% 14.52% -10.14% -
  Horiz. % 169.57% 107.25% 118.84% 92.75% 102.90% 89.86% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers