Highlights

[OCR] YoY Annualized Quarter Result on 2010-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     179.50%    YoY -     122.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 46,296 46,340 40,720 21,212 12,752 19,080 25,008 10.80%
  YoY % -0.09% 13.80% 91.97% 66.34% -33.17% -23.70% -
  Horiz. % 185.12% 185.30% 162.83% 84.82% 50.99% 76.30% 100.00%
PBT -3,664 940 668 1,016 -4,500 -3,792 -1,056 23.02%
  YoY % -489.79% 40.72% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 346.97% -89.02% -63.26% -96.21% 426.14% 359.09% 100.00%
Tax -220 -248 0 0 0 0 0 -
  YoY % 11.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.71% 100.00% - - - - -
NP -3,884 692 668 1,016 -4,500 -3,792 -1,056 24.22%
  YoY % -661.27% 3.59% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 367.80% -65.53% -63.26% -96.21% 426.14% 359.09% 100.00%
NP to SH -3,884 692 668 1,016 -4,500 -3,792 -1,056 24.22%
  YoY % -661.27% 3.59% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 367.80% -65.53% -63.26% -96.21% 426.14% 359.09% 100.00%
Tax Rate - % 26.38 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 50,180 45,648 40,052 20,196 17,252 22,872 26,064 11.52%
  YoY % 9.93% 13.97% 98.32% 17.06% -24.57% -12.25% -
  Horiz. % 192.53% 175.14% 153.67% 77.49% 66.19% 87.75% 100.00%
Net Worth 41,827 43,250 44,533 13,109 14,011 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 41,827 43,250 44,533 13,109 14,011 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
NOSH 149,384 144,166 139,166 40,967 41,209 41,217 41,250 23.90%
  YoY % 3.62% 3.59% 239.70% -0.59% -0.02% -0.08% -
  Horiz. % 362.14% 349.49% 337.37% 99.32% 99.90% 99.92% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -8.39 % 1.49 % 1.64 % 4.79 % -35.29 % -19.87 % -4.22 % 12.12%
  YoY % -663.09% -9.15% -65.76% 113.57% -77.60% -370.85% -
  Horiz. % 198.82% -35.31% -38.86% -113.51% 836.26% 470.85% 100.00%
ROE -9.29 % 1.60 % 1.50 % 7.75 % -32.12 % -23.59 % -5.95 % 7.70%
  YoY % -680.62% 6.67% -80.65% 124.13% -36.16% -296.47% -
  Horiz. % 156.13% -26.89% -25.21% -130.25% 539.83% 396.47% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 30.99 32.14 29.26 51.78 30.94 46.29 60.63 -10.57%
  YoY % -3.58% 9.84% -43.49% 67.36% -33.16% -23.65% -
  Horiz. % 51.11% 53.01% 48.26% 85.40% 51.03% 76.35% 100.00%
EPS -2.60 0.48 0.48 2.48 -10.92 -9.20 -2.56 0.26%
  YoY % -641.67% 0.00% -80.65% 122.71% -18.70% -259.38% -
  Horiz. % 101.56% -18.75% -18.75% -96.88% 426.56% 359.38% 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 0.3200 0.3200 0.3400 0.3900 0.4300 -6.89%
  YoY % -6.67% -6.25% 0.00% -5.88% -12.82% -9.30% -
  Horiz. % 65.12% 69.77% 74.42% 74.42% 79.07% 90.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 14.00 14.01 12.31 6.41 3.86 5.77 7.56 10.81%
  YoY % -0.07% 13.81% 92.04% 66.06% -33.10% -23.68% -
  Horiz. % 185.19% 185.32% 162.83% 84.79% 51.06% 76.32% 100.00%
EPS -1.17 0.21 0.20 0.31 -1.36 -1.15 -0.32 24.09%
  YoY % -657.14% 5.00% -35.48% 122.79% -18.26% -259.38% -
  Horiz. % 365.62% -65.62% -62.50% -96.88% 425.00% 359.38% 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 0.1265 0.1308 0.1347 0.0396 0.0424 0.0486 0.0536 15.37%
  YoY % -3.29% -2.90% 240.15% -6.60% -12.76% -9.33% -
  Horiz. % 236.01% 244.03% 251.31% 73.88% 79.10% 90.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.2500 0.3400 0.1700 0.3600 0.1900 0.2300 0.4900 -
P/RPS 0.81 1.06 0.58 0.70 0.61 0.50 0.81 -
  YoY % -23.58% 82.76% -17.14% 14.75% 22.00% -38.27% -
  Horiz. % 100.00% 130.86% 71.60% 86.42% 75.31% 61.73% 100.00%
P/EPS -9.62 70.83 35.42 14.52 -1.74 -2.50 -19.14 -10.82%
  YoY % -113.58% 99.97% 143.94% 934.48% 30.40% 86.94% -
  Horiz. % 50.26% -370.06% -185.06% -75.86% 9.09% 13.06% 100.00%
EY -10.40 1.41 2.82 6.89 -57.47 -40.00 -5.22 12.16%
  YoY % -837.59% -50.00% -59.07% 111.99% -43.68% -666.28% -
  Horiz. % 199.23% -27.01% -54.02% -131.99% 1,100.96% 766.28% 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 0.89 1.13 0.53 1.13 0.56 0.59 1.14 -4.04%
  YoY % -21.24% 113.21% -53.10% 101.79% -5.08% -48.25% -
  Horiz. % 78.07% 99.12% 46.49% 99.12% 49.12% 51.75% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 22/12/08 31/12/07 -
Price 0.2450 0.2800 0.1900 0.3500 0.2300 0.4000 0.4500 -
P/RPS 0.79 0.87 0.65 0.68 0.74 0.86 0.74 1.09%
  YoY % -9.20% 33.85% -4.41% -8.11% -13.95% 16.22% -
  Horiz. % 106.76% 117.57% 87.84% 91.89% 100.00% 116.22% 100.00%
P/EPS -9.42 58.33 39.58 14.11 -2.11 -4.35 -17.58 -9.87%
  YoY % -116.15% 47.37% 180.51% 768.72% 51.49% 75.26% -
  Horiz. % 53.58% -331.80% -225.14% -80.26% 12.00% 24.74% 100.00%
EY -10.61 1.71 2.53 7.09 -47.48 -23.00 -5.69 10.93%
  YoY % -720.47% -32.41% -64.32% 114.93% -106.43% -304.22% -
  Horiz. % 186.47% -30.05% -44.46% -124.60% 834.45% 404.22% 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 0.88 0.93 0.59 1.09 0.68 1.03 1.05 -2.90%
  YoY % -5.38% 57.63% -45.87% 60.29% -33.98% -1.90% -
  Horiz. % 83.81% 88.57% 56.19% 103.81% 64.76% 98.10% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers