Highlights

[OCR] YoY Cumulative Quarter Result on 2011-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     -251.58%    YoY -     40.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 29,618 35,432 24,738 13,193 14,303 17,148 18,666 7.99%
  YoY % -16.41% 43.23% 87.51% -7.76% -16.59% -8.13% -
  Horiz. % 158.67% 189.82% 132.53% 70.68% 76.63% 91.87% 100.00%
PBT -2,838 -2,395 -1,145 -529 -888 -1,372 -550 31.44%
  YoY % -18.50% -109.17% -116.45% 40.43% 35.28% -149.45% -
  Horiz. % 516.00% 435.45% 208.18% 96.18% 161.45% 249.45% 100.00%
Tax -98 -105 0 0 0 0 0 -
  YoY % 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 100.00% - - - - -
NP -2,936 -2,500 -1,145 -529 -888 -1,372 -550 32.18%
  YoY % -17.44% -118.34% -116.45% 40.43% 35.28% -149.45% -
  Horiz. % 533.82% 454.55% 208.18% 96.18% 161.45% 249.45% 100.00%
NP to SH -2,936 -2,500 -1,145 -529 -888 -1,372 -550 32.18%
  YoY % -17.44% -118.34% -116.45% 40.43% 35.28% -149.45% -
  Horiz. % 533.82% 454.55% 208.18% 96.18% 161.45% 249.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 32,554 37,932 25,883 13,722 15,191 18,520 19,216 9.18%
  YoY % -14.18% 46.55% 88.62% -9.67% -17.98% -3.62% -
  Horiz. % 169.41% 197.40% 134.70% 71.41% 79.05% 96.38% 100.00%
Net Worth 40,821 43,154 36,935 12,398 13,977 15,609 17,238 15.44%
  YoY % -5.41% 16.84% 197.90% -11.30% -10.45% -9.45% -
  Horiz. % 236.80% 250.34% 214.26% 71.92% 81.08% 90.55% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 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
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 40,821 43,154 36,935 12,398 13,977 15,609 17,238 15.44%
  YoY % -5.41% 16.84% 197.90% -11.30% -10.45% -9.45% -
  Horiz. % 236.80% 250.34% 214.26% 71.92% 81.08% 90.55% 100.00%
NOSH 157,005 148,809 123,118 41,328 41,111 41,077 41,044 25.04%
  YoY % 5.51% 20.87% 197.90% 0.53% 0.08% 0.08% -
  Horiz. % 382.52% 362.55% 299.96% 100.69% 100.16% 100.08% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -9.91 % -7.06 % -4.63 % -4.01 % -6.21 % -8.00 % -2.95 % 22.37%
  YoY % -40.37% -52.48% -15.46% 35.43% 22.38% -171.19% -
  Horiz. % 335.93% 239.32% 156.95% 135.93% 210.51% 271.19% 100.00%
ROE -7.19 % -5.79 % -3.10 % -4.27 % -6.35 % -8.79 % -3.19 % 14.50%
  YoY % -24.18% -86.77% 27.40% 32.76% 27.76% -175.55% -
  Horiz. % 225.39% 181.50% 97.18% 133.86% 199.06% 275.55% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 18.86 23.81 20.09 31.92 34.79 41.75 45.48 -13.64%
  YoY % -20.79% 18.52% -37.06% -8.25% -16.67% -8.20% -
  Horiz. % 41.47% 52.35% 44.17% 70.18% 76.50% 91.80% 100.00%
EPS -1.87 -1.68 -0.93 -1.28 -2.16 -3.34 -1.34 5.71%
  YoY % -11.31% -80.65% 27.34% 40.74% 35.33% -149.25% -
  Horiz. % 139.55% 125.37% 69.40% 95.52% 161.19% 249.25% 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 0.2600 0.2900 0.3000 0.3000 0.3400 0.3800 0.4200 -7.68%
  YoY % -10.34% -3.33% 0.00% -11.76% -10.53% -9.52% -
  Horiz. % 61.90% 69.05% 71.43% 71.43% 80.95% 90.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 328,982
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 9.00 10.77 7.52 4.01 4.35 5.21 5.67 8.00%
  YoY % -16.43% 43.22% 87.53% -7.82% -16.51% -8.11% -
  Horiz. % 158.73% 189.95% 132.63% 70.72% 76.72% 91.89% 100.00%
EPS -0.89 -0.76 -0.35 -0.16 -0.27 -0.42 -0.17 31.76%
  YoY % -17.11% -117.14% -118.75% 40.74% 35.71% -147.06% -
  Horiz. % 523.53% 447.06% 205.88% 94.12% 158.82% 247.06% 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 0.1241 0.1312 0.1123 0.0377 0.0425 0.0474 0.0524 15.45%
  YoY % -5.41% 16.83% 197.88% -11.29% -10.34% -9.54% -
  Horiz. % 236.83% 250.38% 214.31% 71.95% 81.11% 90.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.2300 0.2000 0.2000 0.3200 0.2800 0.3100 0.3500 -
P/RPS 1.22 0.84 1.00 1.00 0.80 0.74 0.77 7.97%
  YoY % 45.24% -16.00% 0.00% 25.00% 8.11% -3.90% -
  Horiz. % 158.44% 109.09% 129.87% 129.87% 103.90% 96.10% 100.00%
P/EPS -12.30 -11.90 -21.51 -25.00 -12.96 -9.28 -26.12 -11.79%
  YoY % -3.36% 44.68% 13.96% -92.90% -39.66% 64.47% -
  Horiz. % 47.09% 45.56% 82.35% 95.71% 49.62% 35.53% 100.00%
EY -8.13 -8.40 -4.65 -4.00 -7.71 -10.77 -3.83 13.36%
  YoY % 3.21% -80.65% -16.25% 48.12% 28.41% -181.20% -
  Horiz. % 212.27% 219.32% 121.41% 104.44% 201.31% 281.20% 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 0.69 0.67 1.07 0.82 0.82 0.83 0.98%
  YoY % 27.54% 2.99% -37.38% 30.49% 0.00% -1.20% -
  Horiz. % 106.02% 83.13% 80.72% 128.92% 98.80% 98.80% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/14 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 24/06/08 -
Price 0.2700 0.2150 0.1700 0.3500 0.2500 0.3100 0.2700 -
P/RPS 1.43 0.90 0.85 1.10 0.72 0.74 0.59 15.89%
  YoY % 58.89% 5.88% -22.73% 52.78% -2.70% 25.42% -
  Horiz. % 242.37% 152.54% 144.07% 186.44% 122.03% 125.42% 100.00%
P/EPS -14.44 -12.80 -18.28 -27.34 -11.57 -9.28 -20.15 -5.40%
  YoY % -12.81% 29.98% 33.14% -136.30% -24.68% 53.95% -
  Horiz. % 71.66% 63.52% 90.72% 135.68% 57.42% 46.05% 100.00%
EY -6.93 -7.81 -5.47 -3.66 -8.64 -10.77 -4.96 5.73%
  YoY % 11.27% -42.78% -49.45% 57.64% 19.78% -117.14% -
  Horiz. % 139.72% 157.46% 110.28% 73.79% 174.19% 217.14% 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 1.04 0.74 0.57 1.17 0.74 0.82 0.64 8.42%
  YoY % 40.54% 29.82% -51.28% 58.11% -9.76% 28.13% -
  Horiz. % 162.50% 115.62% 89.06% 182.81% 115.62% 128.12% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers