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 - 508,791
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 5.82 6.96 4.86 2.59 2.81 3.37 3.67 7.98%
  YoY % -16.38% 43.21% 87.64% -7.83% -16.62% -8.17% -
  Horiz. % 158.58% 189.65% 132.43% 70.57% 76.57% 91.83% 100.00%
EPS -0.58 -0.49 -0.23 -0.10 -0.17 -0.27 -0.11 31.91%
  YoY % -18.37% -113.04% -130.00% 41.18% 37.04% -145.45% -
  Horiz. % 527.27% 445.45% 209.09% 90.91% 154.55% 245.45% 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 0.0802 0.0848 0.0726 0.0244 0.0275 0.0307 0.0339 15.43%
  YoY % -5.42% 16.80% 197.54% -11.27% -10.42% -9.44% -
  Horiz. % 236.58% 250.15% 214.16% 71.98% 81.12% 90.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

267  423  611  1177 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.515+0.005 
 DAYA 0.02+0.005 
 LIONIND 0.845-0.035 
 PA 0.535+0.025 
 UCREST 0.26+0.005 
 DNEX 0.825+0.005 
 DIGI-C45 0.08-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS