Highlights

[OCR] YoY Annualized Quarter Result on 2009-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 19-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     35.45%    YoY -     -149.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 32,984 17,590 19,070 22,864 24,888 26,405 28,689 2.35%
  YoY % 87.51% -7.76% -16.59% -8.13% -5.75% -7.96% -
  Horiz. % 114.97% 61.31% 66.47% 79.70% 86.75% 92.04% 100.00%
PBT -1,526 -705 -1,184 -1,829 -733 -1,014 -2,462 -7.65%
  YoY % -116.45% 40.43% 35.28% -149.45% 27.73% 58.80% -
  Horiz. % 61.99% 28.64% 48.08% 74.28% 29.78% 41.20% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -1,526 -705 -1,184 -1,829 -733 -1,014 -2,462 -7.65%
  YoY % -116.45% 40.43% 35.28% -149.45% 27.73% 58.80% -
  Horiz. % 61.99% 28.64% 48.08% 74.28% 29.78% 41.20% 100.00%
NP to SH -1,526 -705 -1,184 -1,829 -733 -1,014 -2,462 -7.65%
  YoY % -116.45% 40.43% 35.28% -149.45% 27.73% 58.80% -
  Horiz. % 61.99% 28.64% 48.08% 74.28% 29.78% 41.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,510 18,295 20,254 24,693 25,621 27,419 31,151 1.72%
  YoY % 88.62% -9.67% -17.98% -3.62% -6.56% -11.98% -
  Horiz. % 110.78% 58.73% 65.02% 79.27% 82.25% 88.02% 100.00%
Net Worth 36,935 12,398 13,977 15,609 17,238 20,978 35,868 0.49%
  YoY % 197.90% -11.30% -10.45% -9.45% -17.83% -41.51% -
  Horiz. % 102.98% 34.57% 38.97% 43.52% 48.06% 58.49% 100.00%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 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
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 36,935 12,398 13,977 15,609 17,238 20,978 35,868 0.49%
  YoY % 197.90% -11.30% -10.45% -9.45% -17.83% -41.51% -
  Horiz. % 102.98% 34.57% 38.97% 43.52% 48.06% 58.49% 100.00%
NOSH 123,118 41,328 41,111 41,077 41,044 41,135 41,227 19.98%
  YoY % 197.90% 0.53% 0.08% 0.08% -0.22% -0.22% -
  Horiz. % 298.63% 100.24% 99.72% 99.64% 99.56% 99.78% 100.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -4.63 % -4.01 % -6.21 % -8.00 % -2.95 % -3.84 % -8.58 % -9.76%
  YoY % -15.46% 35.43% 22.38% -171.19% 23.18% 55.24% -
  Horiz. % 53.96% 46.74% 72.38% 93.24% 34.38% 44.76% 100.00%
ROE -4.13 % -5.69 % -8.47 % -11.72 % -4.25 % -4.84 % -6.87 % -8.12%
  YoY % 27.42% 32.82% 27.73% -175.76% 12.19% 29.55% -
  Horiz. % 60.12% 82.82% 123.29% 170.60% 61.86% 70.45% 100.00%
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 26.79 42.56 46.39 55.66 60.64 64.19 69.59 -14.70%
  YoY % -37.05% -8.26% -16.65% -8.21% -5.53% -7.76% -
  Horiz. % 38.50% 61.16% 66.66% 79.98% 87.14% 92.24% 100.00%
EPS -1.24 -1.71 -2.88 -4.45 -1.79 -2.47 -5.97 -23.03%
  YoY % 27.49% 40.62% 35.28% -148.60% 27.53% 58.63% -
  Horiz. % 20.77% 28.64% 48.24% 74.54% 29.98% 41.37% 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 0.3000 0.3000 0.3400 0.3800 0.4200 0.5100 0.8700 -16.25%
  YoY % 0.00% -11.76% -10.53% -9.52% -17.65% -41.38% -
  Horiz. % 34.48% 34.48% 39.08% 43.68% 48.28% 58.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 9.98 5.32 5.77 6.92 7.53 7.99 8.68 2.35%
  YoY % 87.59% -7.80% -16.62% -8.10% -5.76% -7.95% -
  Horiz. % 114.98% 61.29% 66.47% 79.72% 86.75% 92.05% 100.00%
EPS -0.46 -0.21 -0.36 -0.55 -0.22 -0.31 -0.75 -7.82%
  YoY % -119.05% 41.67% 34.55% -150.00% 29.03% 58.67% -
  Horiz. % 61.33% 28.00% 48.00% 73.33% 29.33% 41.33% 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 0.1118 0.0375 0.0423 0.0473 0.0522 0.0635 0.1086 0.48%
  YoY % 198.13% -11.35% -10.57% -9.39% -17.80% -41.53% -
  Horiz. % 102.95% 34.53% 38.95% 43.55% 48.07% 58.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.2000 0.3200 0.2800 0.3100 0.3500 0.3400 0.5100 -
P/RPS 0.75 0.75 0.60 0.56 0.58 0.53 0.73 0.45%
  YoY % 0.00% 25.00% 7.14% -3.45% 9.43% -27.40% -
  Horiz. % 102.74% 102.74% 82.19% 76.71% 79.45% 72.60% 100.00%
P/EPS -16.13 -18.75 -9.72 -6.96 -19.59 -13.78 -8.54 11.17%
  YoY % 13.97% -92.90% -39.66% 64.47% -42.16% -61.36% -
  Horiz. % 188.88% 219.56% 113.82% 81.50% 229.39% 161.36% 100.00%
EY -6.20 -5.33 -10.29 -14.37 -5.10 -7.25 -11.71 -10.05%
  YoY % -16.32% 48.20% 28.39% -181.76% 29.66% 38.09% -
  Horiz. % 52.95% 45.52% 87.87% 122.72% 43.55% 61.91% 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 0.67 1.07 0.82 0.82 0.83 0.67 0.59 2.14%
  YoY % -37.38% 30.49% 0.00% -1.20% 23.88% 13.56% -
  Horiz. % 113.56% 181.36% 138.98% 138.98% 140.68% 113.56% 100.00%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 23/06/10 19/06/09 24/06/08 27/06/07 27/06/06 -
Price 0.1700 0.3500 0.2500 0.3100 0.2700 0.3600 0.5400 -
P/RPS 0.63 0.82 0.54 0.56 0.45 0.56 0.78 -3.49%
  YoY % -23.17% 51.85% -3.57% 24.44% -19.64% -28.21% -
  Horiz. % 80.77% 105.13% 69.23% 71.79% 57.69% 71.79% 100.00%
P/EPS -13.71 -20.51 -8.68 -6.96 -15.11 -14.59 -9.04 7.18%
  YoY % 33.15% -136.29% -24.71% 53.94% -3.56% -61.39% -
  Horiz. % 151.66% 226.88% 96.02% 76.99% 167.15% 161.39% 100.00%
EY -7.29 -4.88 -11.52 -14.37 -6.62 -6.85 -11.06 -6.71%
  YoY % -49.39% 57.64% 19.83% -117.07% 3.36% 38.07% -
  Horiz. % 65.91% 44.12% 104.16% 129.93% 59.86% 61.93% 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 0.57 1.17 0.74 0.82 0.64 0.71 0.62 -1.39%
  YoY % -51.28% 58.11% -9.76% 28.13% -9.86% 14.52% -
  Horiz. % 91.94% 188.71% 119.35% 132.26% 103.23% 114.52% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers