Highlights

[OCR] YoY Cumulative 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 -     2.20%    YoY -     35.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 35,432 24,738 13,193 14,303 17,148 18,666 19,804 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 -2,395 -1,145 -529 -888 -1,372 -550 -761 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 -105 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -2,500 -1,145 -529 -888 -1,372 -550 -761 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 -2,500 -1,145 -529 -888 -1,372 -550 -761 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 37,932 25,883 13,722 15,191 18,520 19,216 20,565 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 -5.79 % -3.10 % -4.27 % -6.35 % -8.79 % -3.19 % -3.63 % 8.08%
  YoY % -86.77% 27.40% 32.76% 27.76% -175.55% 12.12% -
  Horiz. % 159.50% 85.40% 117.63% 174.93% 242.15% 87.88% 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 23.81 20.09 31.92 34.79 41.75 45.48 48.14 -11.06%
  YoY % 18.52% -37.06% -8.25% -16.67% -8.20% -5.53% -
  Horiz. % 49.46% 41.73% 66.31% 72.27% 86.73% 94.47% 100.00%
EPS -1.68 -0.93 -1.28 -2.16 -3.34 -1.34 -1.85 -1.59%
  YoY % -80.65% 27.34% 40.74% 35.33% -149.25% 27.57% -
  Horiz. % 90.81% 50.27% 69.19% 116.76% 180.54% 72.43% 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 - 326,825
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 10.84 7.57 4.04 4.38 5.25 5.71 6.06 10.17%
  YoY % 43.20% 87.38% -7.76% -16.57% -8.06% -5.78% -
  Horiz. % 178.88% 124.92% 66.67% 72.28% 86.63% 94.22% 100.00%
EPS -0.76 -0.35 -0.16 -0.27 -0.42 -0.17 -0.23 22.02%
  YoY % -117.14% -118.75% 40.74% 35.71% -147.06% 26.09% -
  Horiz. % 330.43% 152.17% 69.57% 117.39% 182.61% 73.91% 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 0.1320 0.1130 0.0379 0.0428 0.0478 0.0527 0.0642 12.75%
  YoY % 16.81% 198.15% -11.45% -10.46% -9.30% -17.91% -
  Horiz. % 205.61% 176.01% 59.03% 66.67% 74.45% 82.09% 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 0.84 1.00 1.00 0.80 0.74 0.77 0.71 2.84%
  YoY % -16.00% 0.00% 25.00% 8.11% -3.90% 8.45% -
  Horiz. % 118.31% 140.85% 140.85% 112.68% 104.23% 108.45% 100.00%
P/EPS -11.90 -21.51 -25.00 -12.96 -9.28 -26.12 -18.38 -6.98%
  YoY % 44.68% 13.96% -92.90% -39.66% 64.47% -42.11% -
  Horiz. % 64.74% 117.03% 136.02% 70.51% 50.49% 142.11% 100.00%
EY -8.40 -4.65 -4.00 -7.71 -10.77 -3.83 -5.44 7.50%
  YoY % -80.65% -16.25% 48.12% 28.41% -181.20% 29.60% -
  Horiz. % 154.41% 85.48% 73.53% 141.73% 197.98% 70.40% 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 0.90 0.85 1.10 0.72 0.74 0.59 0.75 3.08%
  YoY % 5.88% -22.73% 52.78% -2.70% 25.42% -21.33% -
  Horiz. % 120.00% 113.33% 146.67% 96.00% 98.67% 78.67% 100.00%
P/EPS -12.80 -18.28 -27.34 -11.57 -9.28 -20.15 -19.46 -6.74%
  YoY % 29.98% 33.14% -136.30% -24.68% 53.95% -3.55% -
  Horiz. % 65.78% 93.94% 140.49% 59.46% 47.69% 103.55% 100.00%
EY -7.81 -5.47 -3.66 -8.64 -10.77 -4.96 -5.14 7.21%
  YoY % -42.78% -49.45% 57.64% 19.78% -117.14% 3.50% -
  Horiz. % 151.95% 106.42% 71.21% 168.09% 209.53% 96.50% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers