Highlights

[OCR] YoY Quarter Result on 2010-01-31 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     119.29%    YoY -     146.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 16,263 7,617 4,471 5,646 6,270 5,645 6,446 16.66%
  YoY % 113.51% 70.36% -20.81% -9.95% 11.07% -12.43% -
  Horiz. % 252.30% 118.17% 69.36% 87.59% 97.27% 87.57% 100.00%
PBT -2,144 -1,402 95 217 -469 -803 -672 21.31%
  YoY % -52.92% -1,575.79% -56.22% 146.27% 41.59% -19.49% -
  Horiz. % 319.05% 208.63% -14.14% -32.29% 69.79% 119.49% 100.00%
Tax -21 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -2,165 -1,402 95 217 -469 -803 -672 21.51%
  YoY % -54.42% -1,575.79% -56.22% 146.27% 41.59% -19.49% -
  Horiz. % 322.17% 208.63% -14.14% -32.29% 69.79% 119.49% 100.00%
NP to SH -2,165 -1,402 95 217 -469 -803 -672 21.51%
  YoY % -54.42% -1,575.79% -56.22% 146.27% 41.59% -19.49% -
  Horiz. % 322.17% 208.63% -14.14% -32.29% 69.79% 119.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,428 9,019 4,376 5,429 6,739 6,448 7,118 17.16%
  YoY % 104.32% 106.10% -19.40% -19.44% 4.51% -9.41% -
  Horiz. % 258.89% 126.71% 61.48% 76.27% 94.68% 90.59% 100.00%
Net Worth 44,486 42,196 13,630 13,920 15,221 16,883 20,201 14.05%
  YoY % 5.43% 209.57% -2.09% -8.55% -9.84% -16.42% -
  Horiz. % 220.22% 208.88% 67.47% 68.91% 75.35% 83.58% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 44,486 42,196 13,630 13,920 15,221 16,883 20,201 14.05%
  YoY % 5.43% 209.57% -2.09% -8.55% -9.84% -16.42% -
  Horiz. % 220.22% 208.88% 67.47% 68.91% 75.35% 83.58% 100.00%
NOSH 148,287 136,116 41,304 40,943 41,140 41,179 41,226 23.76%
  YoY % 8.94% 229.55% 0.88% -0.48% -0.10% -0.12% -
  Horiz. % 359.69% 330.16% 100.19% 99.31% 99.79% 99.88% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -13.31 % -18.41 % 2.12 % 3.84 % -7.48 % -14.22 % -10.43 % 4.14%
  YoY % 27.70% -968.40% -44.79% 151.34% 47.40% -36.34% -
  Horiz. % 127.61% 176.51% -20.33% -36.82% 71.72% 136.34% 100.00%
ROE -4.87 % -3.32 % 0.70 % 1.56 % -3.08 % -4.76 % -3.33 % 6.53%
  YoY % -46.69% -574.29% -55.13% 150.65% 35.29% -42.94% -
  Horiz. % 146.25% 99.70% -21.02% -46.85% 92.49% 142.94% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 10.97 5.60 10.82 13.79 15.24 13.71 15.64 -5.73%
  YoY % 95.89% -48.24% -21.54% -9.51% 11.16% -12.34% -
  Horiz. % 70.14% 35.81% 69.18% 88.17% 97.44% 87.66% 100.00%
EPS -1.46 -1.03 0.23 0.53 -1.14 -1.95 -1.63 -1.82%
  YoY % -41.75% -547.83% -56.60% 146.49% 41.54% -19.63% -
  Horiz. % 89.57% 63.19% -14.11% -32.52% 69.94% 119.63% 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 0.3000 0.3100 0.3300 0.3400 0.3700 0.4100 0.4900 -7.84%
  YoY % -3.23% -6.06% -2.94% -8.11% -9.76% -16.33% -
  Horiz. % 61.22% 63.27% 67.35% 69.39% 75.51% 83.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 328,079
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 4.96 2.32 1.36 1.72 1.91 1.72 1.96 16.72%
  YoY % 113.79% 70.59% -20.93% -9.95% 11.05% -12.24% -
  Horiz. % 253.06% 118.37% 69.39% 87.76% 97.45% 87.76% 100.00%
EPS -0.66 -0.43 0.03 0.07 -0.14 -0.24 -0.20 21.99%
  YoY % -53.49% -1,533.33% -57.14% 150.00% 41.67% -20.00% -
  Horiz. % 330.00% 215.00% -15.00% -35.00% 70.00% 120.00% 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 0.1356 0.1286 0.0415 0.0424 0.0464 0.0515 0.0616 14.04%
  YoY % 5.44% 209.88% -2.12% -8.62% -9.90% -16.40% -
  Horiz. % 220.13% 208.77% 67.37% 68.83% 75.32% 83.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.2050 0.2400 0.3400 0.4600 0.3000 0.4200 0.3500 -
P/RPS 1.87 4.29 3.14 3.34 1.97 3.06 2.24 -2.96%
  YoY % -56.41% 36.62% -5.99% 69.54% -35.62% 36.61% -
  Horiz. % 83.48% 191.52% 140.18% 149.11% 87.95% 136.61% 100.00%
P/EPS -14.04 -23.30 147.83 86.79 -26.32 -21.54 -21.47 -6.83%
  YoY % 39.74% -115.76% 70.33% 429.75% -22.19% -0.33% -
  Horiz. % 65.39% 108.52% -688.54% -404.24% 122.59% 100.33% 100.00%
EY -7.12 -4.29 0.68 1.15 -3.80 -4.64 -4.66 7.31%
  YoY % -65.97% -730.88% -40.87% 130.26% 18.10% 0.43% -
  Horiz. % 152.79% 92.06% -14.59% -24.68% 81.55% 99.57% 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 0.77 1.03 1.35 0.81 1.02 0.71 -0.72%
  YoY % -11.69% -25.24% -23.70% 66.67% -20.59% 43.66% -
  Horiz. % 95.77% 108.45% 145.07% 190.14% 114.08% 143.66% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 25/03/08 26/03/07 -
Price 0.1800 0.2100 0.2900 0.3400 0.3000 0.3800 0.4000 -
P/RPS 1.64 3.75 2.68 2.47 1.97 2.77 2.56 -7.15%
  YoY % -56.27% 39.93% 8.50% 25.38% -28.88% 8.20% -
  Horiz. % 64.06% 146.48% 104.69% 96.48% 76.95% 108.20% 100.00%
P/EPS -12.33 -20.39 126.09 64.15 -26.32 -19.49 -24.54 -10.83%
  YoY % 39.53% -116.17% 96.55% 343.73% -35.04% 20.58% -
  Horiz. % 50.24% 83.09% -513.81% -261.41% 107.25% 79.42% 100.00%
EY -8.11 -4.90 0.79 1.56 -3.80 -5.13 -4.08 12.12%
  YoY % -65.51% -720.25% -49.36% 141.05% 25.93% -25.74% -
  Horiz. % 198.77% 120.10% -19.36% -38.24% 93.14% 125.74% 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 0.60 0.68 0.88 1.00 0.81 0.93 0.82 -5.07%
  YoY % -11.76% -22.73% -12.00% 23.46% -12.90% 13.41% -
  Horiz. % 73.17% 82.93% 107.32% 121.95% 98.78% 113.41% 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.
 


 

283  331  583  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.41+0.025 
 SAPNRG 0.270.00 
 ISTONE 0.22+0.025 
 HSI-C7F 0.315-0.02 
 ANZO 0.0250.00 
 AME 1.58+0.28 
 HSI-H8B 0.25+0.015 
 OPCOM 0.82+0.045 
Partners & Brokers