Highlights

[OCR] YoY Cumulative 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 -     48.50%    YoY -     27.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 13,193 14,303 17,148 18,666 19,804 21,517 22,281 -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 -529 -888 -1,372 -550 -761 -1,847 -764 -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 -162 -
  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 -529 -888 -1,372 -550 -761 -1,847 -926 -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 -529 -888 -1,372 -550 -761 -1,847 -926 -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 13,722 15,191 18,520 19,216 20,565 23,364 23,207 -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 -4.27 % -6.35 % -8.79 % -3.19 % -3.63 % -5.15 % -2.53 % 9.11%
  YoY % 32.76% 27.76% -175.55% 12.12% 29.51% -103.56% -
  Horiz. % 168.77% 250.99% 347.43% 126.09% 143.48% 203.56% 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 31.92 34.79 41.75 45.48 48.14 52.19 54.14 -8.43%
  YoY % -8.25% -16.67% -8.20% -5.53% -7.76% -3.60% -
  Horiz. % 58.96% 64.26% 77.11% 84.00% 88.92% 96.40% 100.00%
EPS -1.28 -2.16 -3.34 -1.34 -1.85 -4.48 -2.25 -8.97%
  YoY % 40.74% 35.33% -149.25% 27.57% 58.71% -99.11% -
  Horiz. % 56.89% 96.00% 148.44% 59.56% 82.22% 199.11% 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 - 330,344
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 3.99 4.33 5.19 5.65 5.99 6.51 6.74 -8.36%
  YoY % -7.85% -16.57% -8.14% -5.68% -7.99% -3.41% -
  Horiz. % 59.20% 64.24% 77.00% 83.83% 88.87% 96.59% 100.00%
EPS -0.16 -0.27 -0.42 -0.17 -0.23 -0.56 -0.28 -8.90%
  YoY % 40.74% 35.71% -147.06% 26.09% 58.93% -100.00% -
  Horiz. % 57.14% 96.43% 150.00% 60.71% 82.14% 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 0.0473 0.0522 0.0635 0.1086 0.1109 -16.53%
  YoY % -11.35% -10.57% -9.39% -17.80% -41.53% -2.07% -
  Horiz. % 33.81% 38.14% 42.65% 47.07% 57.26% 97.93% 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 1.00 0.80 0.74 0.77 0.71 0.98 1.20 -2.99%
  YoY % 25.00% 8.11% -3.90% 8.45% -27.55% -18.33% -
  Horiz. % 83.33% 66.67% 61.67% 64.17% 59.17% 81.67% 100.00%
P/EPS -25.00 -12.96 -9.28 -26.12 -18.38 -11.38 -28.89 -2.38%
  YoY % -92.90% -39.66% 64.47% -42.11% -61.51% 60.61% -
  Horiz. % 86.54% 44.86% 32.12% 90.41% 63.62% 39.39% 100.00%
EY -4.00 -7.71 -10.77 -3.83 -5.44 -8.78 -3.46 2.45%
  YoY % 48.12% 28.41% -181.20% 29.60% 38.04% -153.76% -
  Horiz. % 115.61% 222.83% 311.27% 110.69% 157.23% 253.76% 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 1.10 0.72 0.74 0.59 0.75 1.03 1.13 -0.45%
  YoY % 52.78% -2.70% 25.42% -21.33% -27.18% -8.85% -
  Horiz. % 97.35% 63.72% 65.49% 52.21% 66.37% 91.15% 100.00%
P/EPS -27.34 -11.57 -9.28 -20.15 -19.46 -12.05 -27.11 0.14%
  YoY % -136.30% -24.68% 53.95% -3.55% -61.49% 55.55% -
  Horiz. % 100.85% 42.68% 34.23% 74.33% 71.78% 44.45% 100.00%
EY -3.66 -8.64 -10.77 -4.96 -5.14 -8.30 -3.69 -0.14%
  YoY % 57.64% 19.78% -117.14% 3.50% 38.07% -124.93% -
  Horiz. % 99.19% 234.15% 291.87% 134.42% 139.30% 224.93% 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 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers