Highlights

[OCR] YoY Annualized Quarter Result on 2010-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     34.80%    YoY -     35.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 47,242 32,984 17,590 19,070 22,864 24,888 26,405 10.17%
  YoY % 43.23% 87.51% -7.76% -16.59% -8.13% -5.75% -
  Horiz. % 178.91% 124.91% 66.62% 72.22% 86.59% 94.25% 100.00%
PBT -3,193 -1,526 -705 -1,184 -1,829 -733 -1,014 21.04%
  YoY % -109.17% -116.45% 40.43% 35.28% -149.45% 27.73% -
  Horiz. % 314.72% 150.46% 69.51% 116.69% 180.29% 72.27% 100.00%
Tax -140 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -3,333 -1,526 -705 -1,184 -1,829 -733 -1,014 21.90%
  YoY % -118.34% -116.45% 40.43% 35.28% -149.45% 27.73% -
  Horiz. % 328.52% 150.46% 69.51% 116.69% 180.29% 72.27% 100.00%
NP to SH -3,333 -1,526 -705 -1,184 -1,829 -733 -1,014 21.90%
  YoY % -118.34% -116.45% 40.43% 35.28% -149.45% 27.73% -
  Horiz. % 328.52% 150.46% 69.51% 116.69% 180.29% 72.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 50,575 34,510 18,295 20,254 24,693 25,621 27,419 10.73%
  YoY % 46.55% 88.62% -9.67% -17.98% -3.62% -6.56% -
  Horiz. % 184.45% 125.86% 66.73% 73.87% 90.06% 93.44% 100.00%
Net Worth 43,154 36,935 12,398 13,977 15,609 17,238 20,978 12.76%
  YoY % 16.84% 197.90% -11.30% -10.45% -9.45% -17.83% -
  Horiz. % 205.71% 176.06% 59.10% 66.63% 74.41% 82.17% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 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
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 43,154 36,935 12,398 13,977 15,609 17,238 20,978 12.76%
  YoY % 16.84% 197.90% -11.30% -10.45% -9.45% -17.83% -
  Horiz. % 205.71% 176.06% 59.10% 66.63% 74.41% 82.17% 100.00%
NOSH 148,809 123,118 41,328 41,111 41,077 41,044 41,135 23.88%
  YoY % 20.87% 197.90% 0.53% 0.08% 0.08% -0.22% -
  Horiz. % 361.76% 299.30% 100.47% 99.94% 99.86% 99.78% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin -7.06 % -4.63 % -4.01 % -6.21 % -8.00 % -2.95 % -3.84 % 10.67%
  YoY % -52.48% -15.46% 35.43% 22.38% -171.19% 23.18% -
  Horiz. % 183.85% 120.57% 104.43% 161.72% 208.33% 76.82% 100.00%
ROE -7.72 % -4.13 % -5.69 % -8.47 % -11.72 % -4.25 % -4.84 % 8.08%
  YoY % -86.92% 27.42% 32.82% 27.73% -175.76% 12.19% -
  Horiz. % 159.50% 85.33% 117.56% 175.00% 242.15% 87.81% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 31.75 26.79 42.56 46.39 55.66 60.64 64.19 -11.06%
  YoY % 18.51% -37.05% -8.26% -16.65% -8.21% -5.53% -
  Horiz. % 49.46% 41.74% 66.30% 72.27% 86.71% 94.47% 100.00%
EPS -2.24 -1.24 -1.71 -2.88 -4.45 -1.79 -2.47 -1.61%
  YoY % -80.65% 27.49% 40.62% 35.28% -148.60% 27.53% -
  Horiz. % 90.69% 50.20% 69.23% 116.60% 180.16% 72.47% 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 0.2900 0.3000 0.3000 0.3400 0.3800 0.4200 0.5100 -8.97%
  YoY % -3.33% 0.00% -11.76% -10.53% -9.52% -17.65% -
  Horiz. % 56.86% 58.82% 58.82% 66.67% 74.51% 82.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 11.42 7.97 4.25 4.61 5.52 6.01 6.38 10.18%
  YoY % 43.29% 87.53% -7.81% -16.49% -8.15% -5.80% -
  Horiz. % 179.00% 124.92% 66.61% 72.26% 86.52% 94.20% 100.00%
EPS -0.81 -0.37 -0.17 -0.29 -0.44 -0.18 -0.25 21.62%
  YoY % -118.92% -117.65% 41.38% 34.09% -144.44% 28.00% -
  Horiz. % 324.00% 148.00% 68.00% 116.00% 176.00% 72.00% 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 0.1043 0.0892 0.0300 0.0338 0.0377 0.0417 0.0507 12.76%
  YoY % 16.93% 197.33% -11.24% -10.34% -9.59% -17.75% -
  Horiz. % 205.72% 175.94% 59.17% 66.67% 74.36% 82.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.2000 0.2000 0.3200 0.2800 0.3100 0.3500 0.3400 -
P/RPS 0.63 0.75 0.75 0.60 0.56 0.58 0.53 2.92%
  YoY % -16.00% 0.00% 25.00% 7.14% -3.45% 9.43% -
  Horiz. % 118.87% 141.51% 141.51% 113.21% 105.66% 109.43% 100.00%
P/EPS -8.93 -16.13 -18.75 -9.72 -6.96 -19.59 -13.78 -6.97%
  YoY % 44.64% 13.97% -92.90% -39.66% 64.47% -42.16% -
  Horiz. % 64.80% 117.05% 136.07% 70.54% 50.51% 142.16% 100.00%
EY -11.20 -6.20 -5.33 -10.29 -14.37 -5.10 -7.25 7.51%
  YoY % -80.65% -16.32% 48.20% 28.39% -181.76% 29.66% -
  Horiz. % 154.48% 85.52% 73.52% 141.93% 198.21% 70.34% 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 0.69 0.67 1.07 0.82 0.82 0.83 0.67 0.49%
  YoY % 2.99% -37.38% 30.49% 0.00% -1.20% 23.88% -
  Horiz. % 102.99% 100.00% 159.70% 122.39% 122.39% 123.88% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 24/06/08 27/06/07 -
Price 0.2150 0.1700 0.3500 0.2500 0.3100 0.2700 0.3600 -
P/RPS 0.68 0.63 0.82 0.54 0.56 0.45 0.56 3.29%
  YoY % 7.94% -23.17% 51.85% -3.57% 24.44% -19.64% -
  Horiz. % 121.43% 112.50% 146.43% 96.43% 100.00% 80.36% 100.00%
P/EPS -9.60 -13.71 -20.51 -8.68 -6.96 -15.11 -14.59 -6.73%
  YoY % 29.98% 33.15% -136.29% -24.71% 53.94% -3.56% -
  Horiz. % 65.80% 93.97% 140.58% 59.49% 47.70% 103.56% 100.00%
EY -10.42 -7.29 -4.88 -11.52 -14.37 -6.62 -6.85 7.23%
  YoY % -42.94% -49.39% 57.64% 19.83% -117.07% 3.36% -
  Horiz. % 152.12% 106.42% 71.24% 168.18% 209.78% 96.64% 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 0.74 0.57 1.17 0.74 0.82 0.64 0.71 0.69%
  YoY % 29.82% -51.28% 58.11% -9.76% 28.13% -9.86% -
  Horiz. % 104.23% 80.28% 164.79% 104.23% 115.49% 90.14% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers