Highlights

[OCR] YoY Quarter Result on 2009-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jan-2009  [#2]
Profit Trend QoQ -     50.53%    YoY -     41.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 7,617 4,471 5,646 6,270 5,645 6,446 6,192 3.51%
  YoY % 70.36% -20.81% -9.95% 11.07% -12.43% 4.10% -
  Horiz. % 123.01% 72.21% 91.18% 101.26% 91.17% 104.10% 100.00%
PBT -1,402 95 217 -469 -803 -672 -117 51.24%
  YoY % -1,575.79% -56.22% 146.27% 41.59% -19.49% -474.36% -
  Horiz. % 1,198.29% -81.20% -185.47% 400.85% 686.32% 574.36% 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 -1,402 95 217 -469 -803 -672 -117 51.24%
  YoY % -1,575.79% -56.22% 146.27% 41.59% -19.49% -474.36% -
  Horiz. % 1,198.29% -81.20% -185.47% 400.85% 686.32% 574.36% 100.00%
NP to SH -1,402 95 217 -469 -803 -672 -117 51.24%
  YoY % -1,575.79% -56.22% 146.27% 41.59% -19.49% -474.36% -
  Horiz. % 1,198.29% -81.20% -185.47% 400.85% 686.32% 574.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,019 4,376 5,429 6,739 6,448 7,118 6,309 6.13%
  YoY % 106.10% -19.40% -19.44% 4.51% -9.41% 12.82% -
  Horiz. % 142.95% 69.36% 86.05% 106.82% 102.20% 112.82% 100.00%
Net Worth 42,196 13,630 13,920 15,221 16,883 20,201 38,025 1.75%
  YoY % 209.57% -2.09% -8.55% -9.84% -16.42% -46.87% -
  Horiz. % 110.97% 35.85% 36.61% 40.03% 44.40% 53.13% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 42,196 13,630 13,920 15,221 16,883 20,201 38,025 1.75%
  YoY % 209.57% -2.09% -8.55% -9.84% -16.42% -46.87% -
  Horiz. % 110.97% 35.85% 36.61% 40.03% 44.40% 53.13% 100.00%
NOSH 136,116 41,304 40,943 41,140 41,179 41,226 41,785 21.74%
  YoY % 229.55% 0.88% -0.48% -0.10% -0.12% -1.34% -
  Horiz. % 325.75% 98.85% 97.98% 98.46% 98.55% 98.66% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -18.41 % 2.12 % 3.84 % -7.48 % -14.22 % -10.43 % -1.89 % 46.11%
  YoY % -968.40% -44.79% 151.34% 47.40% -36.34% -451.85% -
  Horiz. % 974.07% -112.17% -203.17% 395.77% 752.38% 551.85% 100.00%
ROE -3.32 % 0.70 % 1.56 % -3.08 % -4.76 % -3.33 % -0.31 % 48.44%
  YoY % -574.29% -55.13% 150.65% 35.29% -42.94% -974.19% -
  Horiz. % 1,070.97% -225.81% -503.23% 993.55% 1,535.48% 1,074.19% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 5.60 10.82 13.79 15.24 13.71 15.64 14.82 -14.97%
  YoY % -48.24% -21.54% -9.51% 11.16% -12.34% 5.53% -
  Horiz. % 37.79% 73.01% 93.05% 102.83% 92.51% 105.53% 100.00%
EPS -1.03 0.23 0.53 -1.14 -1.95 -1.63 -0.28 24.23%
  YoY % -547.83% -56.60% 146.49% 41.54% -19.63% -482.14% -
  Horiz. % 367.86% -82.14% -189.29% 407.14% 696.43% 582.14% 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 0.3100 0.3300 0.3400 0.3700 0.4100 0.4900 0.9100 -16.42%
  YoY % -6.06% -2.94% -8.11% -9.76% -16.33% -46.15% -
  Horiz. % 34.07% 36.26% 37.36% 40.66% 45.05% 53.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 2.32 1.36 1.72 1.91 1.72 1.97 1.89 3.47%
  YoY % 70.59% -20.93% -9.95% 11.05% -12.69% 4.23% -
  Horiz. % 122.75% 71.96% 91.01% 101.06% 91.01% 104.23% 100.00%
EPS -0.43 0.03 0.07 -0.14 -0.24 -0.20 -0.04 48.53%
  YoY % -1,533.33% -57.14% 150.00% 41.67% -20.00% -400.00% -
  Horiz. % 1,075.00% -75.00% -175.00% 350.00% 600.00% 500.00% 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 0.1287 0.0416 0.0425 0.0464 0.0515 0.0616 0.1160 1.75%
  YoY % 209.38% -2.12% -8.41% -9.90% -16.40% -46.90% -
  Horiz. % 110.95% 35.86% 36.64% 40.00% 44.40% 53.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.2400 0.3400 0.4600 0.3000 0.4200 0.3500 0.5000 -
P/RPS 4.29 3.14 3.34 1.97 3.06 2.24 3.37 4.10%
  YoY % 36.62% -5.99% 69.54% -35.62% 36.61% -33.53% -
  Horiz. % 127.30% 93.18% 99.11% 58.46% 90.80% 66.47% 100.00%
P/EPS -23.30 147.83 86.79 -26.32 -21.54 -21.47 -178.57 -28.77%
  YoY % -115.76% 70.33% 429.75% -22.19% -0.33% 87.98% -
  Horiz. % 13.05% -82.79% -48.60% 14.74% 12.06% 12.02% 100.00%
EY -4.29 0.68 1.15 -3.80 -4.64 -4.66 -0.56 40.38%
  YoY % -730.88% -40.87% 130.26% 18.10% 0.43% -732.14% -
  Horiz. % 766.07% -121.43% -205.36% 678.57% 828.57% 832.14% 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 0.77 1.03 1.35 0.81 1.02 0.71 0.55 5.77%
  YoY % -25.24% -23.70% 66.67% -20.59% 43.66% 29.09% -
  Horiz. % 140.00% 187.27% 245.45% 147.27% 185.45% 129.09% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 21/03/11 26/03/10 24/03/09 25/03/08 26/03/07 30/03/06 -
Price 0.2100 0.2900 0.3400 0.3000 0.3800 0.4000 0.4700 -
P/RPS 3.75 2.68 2.47 1.97 2.77 2.56 3.17 2.84%
  YoY % 39.93% 8.50% 25.38% -28.88% 8.20% -19.24% -
  Horiz. % 118.30% 84.54% 77.92% 62.15% 87.38% 80.76% 100.00%
P/EPS -20.39 126.09 64.15 -26.32 -19.49 -24.54 -167.86 -29.61%
  YoY % -116.17% 96.55% 343.73% -35.04% 20.58% 85.38% -
  Horiz. % 12.15% -75.12% -38.22% 15.68% 11.61% 14.62% 100.00%
EY -4.90 0.79 1.56 -3.80 -5.13 -4.08 -0.60 41.89%
  YoY % -720.25% -49.36% 141.05% 25.93% -25.74% -580.00% -
  Horiz. % 816.67% -131.67% -260.00% 633.33% 855.00% 680.00% 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 0.68 0.88 1.00 0.81 0.93 0.82 0.52 4.57%
  YoY % -22.73% -12.00% 23.46% -12.90% 13.41% 57.69% -
  Horiz. % 130.77% 169.23% 192.31% 155.77% 178.85% 157.69% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers