Highlights

[OCR] YoY Quarter Result on 2010-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     -3,340.00%    YoY -     41.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 9,651 17,912 3,651 4,742 4,739 5,857 8,353 2.43%
  YoY % -46.12% 390.61% -23.01% 0.06% -19.09% -29.88% -
  Horiz. % 115.54% 214.44% 43.71% 56.77% 56.73% 70.12% 100.00%
PBT -1,065 -885 -1,633 -648 -1,211 -224 -3,355 -17.39%
  YoY % -20.34% 45.81% -152.01% 46.49% -440.62% 93.32% -
  Horiz. % 31.74% 26.38% 48.67% 19.31% 36.10% 6.68% 100.00%
Tax -42 -98 0 0 106 -206 132 -
  YoY % 57.14% 0.00% 0.00% 0.00% 151.46% -256.06% -
  Horiz. % -31.82% -74.24% 0.00% 0.00% 80.30% -156.06% 100.00%
NP -1,107 -983 -1,633 -648 -1,105 -430 -3,223 -16.30%
  YoY % -12.61% 39.80% -152.01% 41.36% -156.98% 86.66% -
  Horiz. % 34.35% 30.50% 50.67% 20.11% 34.28% 13.34% 100.00%
NP to SH -1,107 -983 -1,633 -648 -1,105 -430 -3,223 -16.30%
  YoY % -12.61% 39.80% -152.01% 41.36% -156.98% 86.66% -
  Horiz. % 34.35% 30.50% 50.67% 20.11% 34.28% 13.34% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,758 18,895 5,284 5,390 5,844 6,287 11,576 -1.21%
  YoY % -43.06% 257.59% -1.97% -7.77% -7.05% -45.69% -
  Horiz. % 92.93% 163.23% 45.65% 46.56% 50.48% 54.31% 100.00%
Net Worth 41,886 44,681 11,134 13,207 14,430 16,951 17,304 15.86%
  YoY % -6.26% 301.31% -15.70% -8.48% -14.87% -2.04% -
  Horiz. % 242.05% 258.21% 64.34% 76.32% 83.39% 97.96% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 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
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 41,886 44,681 11,134 13,207 14,430 16,951 17,304 15.86%
  YoY % -6.26% 301.31% -15.70% -8.48% -14.87% -2.04% -
  Horiz. % 242.05% 258.21% 64.34% 76.32% 83.39% 97.96% 100.00%
NOSH 149,594 148,939 41,237 41,273 41,231 41,346 41,201 23.95%
  YoY % 0.44% 261.18% -0.09% 0.10% -0.28% 0.35% -
  Horiz. % 363.08% 361.49% 100.09% 100.17% 100.07% 100.35% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -11.47 % -5.49 % -44.73 % -13.67 % -23.32 % -7.34 % -38.58 % -18.29%
  YoY % -108.93% 87.73% -227.21% 41.38% -217.71% 80.97% -
  Horiz. % 29.73% 14.23% 115.94% 35.43% 60.45% 19.03% 100.00%
ROE -2.64 % -2.20 % -14.67 % -4.91 % -7.66 % -2.54 % -18.62 % -27.77%
  YoY % -20.00% 85.00% -198.78% 35.90% -201.57% 86.36% -
  Horiz. % 14.18% 11.82% 78.79% 26.37% 41.14% 13.64% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 6.45 12.03 8.85 11.49 11.49 14.17 20.27 -17.36%
  YoY % -46.38% 35.93% -22.98% 0.00% -18.91% -30.09% -
  Horiz. % 31.82% 59.35% 43.66% 56.68% 56.68% 69.91% 100.00%
EPS -0.74 -0.66 -3.96 -1.57 -2.68 -1.04 -8.00 -32.73%
  YoY % -12.12% 83.33% -152.23% 41.42% -157.69% 87.00% -
  Horiz. % 9.25% 8.25% 49.50% 19.62% 33.50% 13.00% 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 0.2800 0.3000 0.2700 0.3200 0.3500 0.4100 0.4200 -6.53%
  YoY % -6.67% 11.11% -15.62% -8.57% -14.63% -2.38% -
  Horiz. % 66.67% 71.43% 64.29% 76.19% 83.33% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.00 5.56 1.13 1.47 1.47 1.82 2.59 2.48%
  YoY % -46.04% 392.04% -23.13% 0.00% -19.23% -29.73% -
  Horiz. % 115.83% 214.67% 43.63% 56.76% 56.76% 70.27% 100.00%
EPS -0.34 -0.31 -0.51 -0.20 -0.34 -0.13 -1.00 -16.44%
  YoY % -9.68% 39.22% -155.00% 41.18% -161.54% 87.00% -
  Horiz. % 34.00% 31.00% 51.00% 20.00% 34.00% 13.00% 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 0.1301 0.1388 0.0346 0.0410 0.0448 0.0527 0.0538 15.84%
  YoY % -6.27% 301.16% -15.61% -8.48% -14.99% -2.04% -
  Horiz. % 241.82% 257.99% 64.31% 76.21% 83.27% 97.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.2200 0.2000 0.4400 0.3300 0.3000 0.3200 0.3500 -
P/RPS 3.41 1.66 4.97 2.87 2.61 2.26 1.73 11.96%
  YoY % 105.42% -66.60% 73.17% 9.96% 15.49% 30.64% -
  Horiz. % 197.11% 95.95% 287.28% 165.90% 150.87% 130.64% 100.00%
P/EPS -29.73 -30.30 -11.11 -21.02 -11.19 -30.77 -4.47 37.10%
  YoY % 1.88% -172.73% 47.15% -87.85% 63.63% -588.37% -
  Horiz. % 665.10% 677.85% 248.55% 470.25% 250.34% 688.37% 100.00%
EY -3.36 -3.30 -9.00 -4.76 -8.93 -3.25 -22.35 -27.06%
  YoY % -1.82% 63.33% -89.08% 46.70% -174.77% 85.46% -
  Horiz. % 15.03% 14.77% 40.27% 21.30% 39.96% 14.54% 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 0.79 0.67 1.63 1.03 0.86 0.78 0.83 -0.82%
  YoY % 17.91% -58.90% 58.25% 19.77% 10.26% -6.02% -
  Horiz. % 95.18% 80.72% 196.39% 124.10% 103.61% 93.98% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 27/09/12 30/09/11 23/09/10 30/09/09 29/09/08 27/09/07 -
Price 0.2100 0.2300 0.1600 0.3700 0.2300 0.2800 0.5300 -
P/RPS 3.26 1.91 1.81 3.22 2.00 1.98 2.61 3.77%
  YoY % 70.68% 5.52% -43.79% 61.00% 1.01% -24.14% -
  Horiz. % 124.90% 73.18% 69.35% 123.37% 76.63% 75.86% 100.00%
P/EPS -28.38 -34.85 -4.04 -23.57 -8.58 -26.92 -6.78 26.92%
  YoY % 18.57% -762.62% 82.86% -174.71% 68.13% -297.05% -
  Horiz. % 418.58% 514.01% 59.59% 347.64% 126.55% 397.05% 100.00%
EY -3.52 -2.87 -24.75 -4.24 -11.65 -3.71 -14.76 -21.23%
  YoY % -22.65% 88.40% -483.73% 63.61% -214.02% 74.86% -
  Horiz. % 23.85% 19.44% 167.68% 28.73% 78.93% 25.14% 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 0.75 0.77 0.59 1.16 0.66 0.68 1.26 -8.28%
  YoY % -2.60% 30.51% -49.14% 75.76% -2.94% -46.03% -
  Horiz. % 59.52% 61.11% 46.83% 92.06% 52.38% 53.97% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers