Highlights

[OCR] YoY Cumulative 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 -     3.18%    YoY -     -149.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 24,738 13,193 14,303 17,148 18,666 19,804 21,517 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 -1,145 -529 -888 -1,372 -550 -761 -1,847 -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 -1,145 -529 -888 -1,372 -550 -761 -1,847 -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 -1,145 -529 -888 -1,372 -550 -761 -1,847 -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 25,883 13,722 15,191 18,520 19,216 20,565 23,364 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 -3.10 % -4.27 % -6.35 % -8.79 % -3.19 % -3.63 % -5.15 % -8.10%
  YoY % 27.40% 32.76% 27.76% -175.55% 12.12% 29.51% -
  Horiz. % 60.19% 82.91% 123.30% 170.68% 61.94% 70.49% 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 20.09 31.92 34.79 41.75 45.48 48.14 52.19 -14.70%
  YoY % -37.06% -8.25% -16.67% -8.20% -5.53% -7.76% -
  Horiz. % 38.49% 61.16% 66.66% 80.00% 87.14% 92.24% 100.00%
EPS -0.93 -1.28 -2.16 -3.34 -1.34 -1.85 -4.48 -23.03%
  YoY % 27.34% 40.74% 35.33% -149.25% 27.57% 58.71% -
  Horiz. % 20.76% 28.57% 48.21% 74.55% 29.91% 41.29% 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 - 455,282
31/07/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 5.43 2.90 3.14 3.77 4.10 4.35 4.73 2.32%
  YoY % 87.24% -7.64% -16.71% -8.05% -5.75% -8.03% -
  Horiz. % 114.80% 61.31% 66.38% 79.70% 86.68% 91.97% 100.00%
EPS -0.25 -0.12 -0.20 -0.30 -0.12 -0.17 -0.41 -7.91%
  YoY % -108.33% 40.00% 33.33% -150.00% 29.41% 58.54% -
  Horiz. % 60.98% 29.27% 48.78% 73.17% 29.27% 41.46% 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 0.0811 0.0272 0.0307 0.0343 0.0379 0.0461 0.0788 0.48%
  YoY % 198.16% -11.40% -10.50% -9.50% -17.79% -41.50% -
  Horiz. % 102.92% 34.52% 38.96% 43.53% 48.10% 58.50% 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 1.00 1.00 0.80 0.74 0.77 0.71 0.98 0.34%
  YoY % 0.00% 25.00% 8.11% -3.90% 8.45% -27.55% -
  Horiz. % 102.04% 102.04% 81.63% 75.51% 78.57% 72.45% 100.00%
P/EPS -21.51 -25.00 -12.96 -9.28 -26.12 -18.38 -11.38 11.18%
  YoY % 13.96% -92.90% -39.66% 64.47% -42.11% -61.51% -
  Horiz. % 189.02% 219.68% 113.88% 81.55% 229.53% 161.51% 100.00%
EY -4.65 -4.00 -7.71 -10.77 -3.83 -5.44 -8.78 -10.04%
  YoY % -16.25% 48.12% 28.41% -181.20% 29.60% 38.04% -
  Horiz. % 52.96% 45.56% 87.81% 122.67% 43.62% 61.96% 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 30/09/19 28/09/18 29/09/17 30/09/16 27/09/15 27/06/06 -
Price 0.1700 0.3500 0.2500 0.3100 0.2700 0.3600 0.5400 -
P/RPS 0.85 1.10 0.72 0.74 0.59 0.75 1.03 -3.15%
  YoY % -22.73% 52.78% -2.70% 25.42% -21.33% -27.18% -
  Horiz. % 82.52% 106.80% 69.90% 71.84% 57.28% 72.82% 100.00%
P/EPS -18.28 -27.34 -11.57 -9.28 -20.15 -19.46 -12.05 7.19%
  YoY % 33.14% -136.30% -24.68% 53.95% -3.55% -61.49% -
  Horiz. % 151.70% 226.89% 96.02% 77.01% 167.22% 161.49% 100.00%
EY -5.47 -3.66 -8.64 -10.77 -4.96 -5.14 -8.30 -6.71%
  YoY % -49.45% 57.64% 19.78% -117.14% 3.50% 38.07% -
  Horiz. % 65.90% 44.10% 104.10% 129.76% 59.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS