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 - 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 7.49 3.99 4.33 5.19 5.65 5.99 6.51 2.36%
  YoY % 87.72% -7.85% -16.57% -8.14% -5.68% -7.99% -
  Horiz. % 115.05% 61.29% 66.51% 79.72% 86.79% 92.01% 100.00%
EPS -0.35 -0.16 -0.27 -0.42 -0.17 -0.23 -0.56 -7.53%
  YoY % -118.75% 40.74% 35.71% -147.06% 26.09% 58.93% -
  Horiz. % 62.50% 28.57% 48.21% 75.00% 30.36% 41.07% 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 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 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 0.85 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers