Highlights

[OCR] YoY 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 -     -1,024.21%    YoY -     -4,490.00%
Quarter Report


View:


Show?  YoY % Horiz. %

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 8,779 7,584 6,941 3,419 5,469 6,108 6,565 4.96%
  YoY % 15.76% 9.26% 103.01% -37.48% -10.46% -6.96% -
  Horiz. % 133.72% 115.52% 105.73% 52.08% 83.31% 93.04% 100.00%
PBT -830 -486 90 -878 20 45 518 -
  YoY % -70.78% -640.00% 110.25% -4,490.00% -55.56% -91.31% -
  Horiz. % -160.23% -93.82% 17.37% -169.50% 3.86% 8.69% 100.00%
Tax -10 -22 0 0 0 0 0 -
  YoY % 54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 100.00% - - - - -
NP -840 -508 90 -878 20 45 518 -
  YoY % -65.35% -664.44% 110.25% -4,490.00% -55.56% -91.31% -
  Horiz. % -162.16% -98.07% 17.37% -169.50% 3.86% 8.69% 100.00%
NP to SH -840 -508 90 -878 20 45 518 -
  YoY % -65.35% -664.44% 110.25% -4,490.00% -55.56% -91.31% -
  Horiz. % -162.16% -98.07% 17.37% -169.50% 3.86% 8.69% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,619 8,092 6,851 4,297 5,449 6,063 6,047 8.04%
  YoY % 18.87% 18.11% 59.44% -21.14% -10.13% 0.26% -
  Horiz. % 159.07% 133.82% 113.30% 71.06% 90.11% 100.26% 100.00%
Net Worth 41,999 43,329 45,000 12,366 13,599 15,545 17,266 15.96%
  YoY % -3.07% -3.71% 263.90% -9.07% -12.51% -9.97% -
  Horiz. % 243.24% 250.94% 260.62% 71.62% 78.76% 90.03% 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 41,999 43,329 45,000 12,366 13,599 15,545 17,266 15.96%
  YoY % -3.07% -3.71% 263.90% -9.07% -12.51% -9.97% -
  Horiz. % 243.24% 250.94% 260.62% 71.62% 78.76% 90.03% 100.00%
NOSH 161,538 149,411 150,000 41,220 39,999 40,909 41,111 25.61%
  YoY % 8.12% -0.39% 263.90% 3.05% -2.22% -0.49% -
  Horiz. % 392.93% 363.43% 364.86% 100.27% 97.30% 99.51% 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 -9.57 % -6.70 % 1.30 % -25.68 % 0.37 % 0.74 % 7.89 % -
  YoY % -42.84% -615.38% 105.06% -7,040.54% -50.00% -90.62% -
  Horiz. % -121.29% -84.92% 16.48% -325.48% 4.69% 9.38% 100.00%
ROE -2.00 % -1.17 % 0.20 % -7.10 % 0.15 % 0.29 % 3.00 % -
  YoY % -70.94% -685.00% 102.82% -4,833.33% -48.28% -90.33% -
  Horiz. % -66.67% -39.00% 6.67% -236.67% 5.00% 9.67% 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 5.43 5.08 4.63 8.29 13.67 14.93 15.97 -16.45%
  YoY % 6.89% 9.72% -44.15% -39.36% -8.44% -6.51% -
  Horiz. % 34.00% 31.81% 28.99% 51.91% 85.60% 93.49% 100.00%
EPS -0.52 -0.34 0.06 -2.13 0.05 0.11 1.26 -
  YoY % -52.94% -666.67% 102.82% -4,360.00% -54.55% -91.27% -
  Horiz. % -41.27% -26.98% 4.76% -169.05% 3.97% 8.73% 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 - 327,915
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 2.68 2.31 2.12 1.04 1.67 1.86 2.00 5.00%
  YoY % 16.02% 8.96% 103.85% -37.72% -10.22% -7.00% -
  Horiz. % 134.00% 115.50% 106.00% 52.00% 83.50% 93.00% 100.00%
EPS -0.26 -0.15 0.03 -0.27 0.01 0.01 0.16 -
  YoY % -73.33% -600.00% 111.11% -2,800.00% 0.00% -93.75% -
  Horiz. % -162.50% -93.75% 18.75% -168.75% 6.25% 6.25% 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 0.1281 0.1321 0.1372 0.0377 0.0415 0.0474 0.0527 15.95%
  YoY % -3.03% -3.72% 263.93% -9.16% -12.45% -10.06% -
  Horiz. % 243.07% 250.66% 260.34% 71.54% 78.75% 89.94% 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 4.23 3.94 4.32 3.86 2.05 2.08 2.19 11.59%
  YoY % 7.36% -8.80% 11.92% 88.29% -1.44% -5.02% -
  Horiz. % 193.15% 179.91% 197.26% 176.26% 93.61% 94.98% 100.00%
P/EPS -44.23 -58.82 333.33 -15.02 560.00 281.82 27.78 -
  YoY % 24.80% -117.65% 2,319.24% -102.68% 98.71% 914.47% -
  Horiz. % -159.22% -211.74% 1,199.89% -54.07% 2,015.84% 1,014.47% 100.00%
EY -2.26 -1.70 0.30 -6.66 0.18 0.35 3.60 -
  YoY % -32.94% -666.67% 104.50% -3,800.00% -48.57% -90.28% -
  Horiz. % -62.78% -47.22% 8.33% -185.00% 5.00% 9.72% 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 4.97 4.24 3.67 4.22 1.83 2.08 1.69 19.69%
  YoY % 17.22% 15.53% -13.03% 130.60% -12.02% 23.08% -
  Horiz. % 294.08% 250.89% 217.16% 249.70% 108.28% 123.08% 100.00%
P/EPS -51.92 -63.24 283.33 -16.43 500.00 281.82 21.43 -
  YoY % 17.90% -122.32% 1,824.47% -103.29% 77.42% 1,215.07% -
  Horiz. % -242.28% -295.10% 1,322.12% -76.67% 2,333.18% 1,315.07% 100.00%
EY -1.93 -1.58 0.35 -6.09 0.20 0.35 4.67 -
  YoY % -22.15% -551.43% 105.75% -3,145.00% -42.86% -92.51% -
  Horiz. % -41.33% -33.83% 7.49% -130.41% 4.28% 7.49% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers