Highlights

[OCR] YoY Quarter Result on 2010-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     139.20%    YoY -     122.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 11,574 11,585 10,180 5,303 3,188 4,770 6,252 10.80%
  YoY % -0.09% 13.80% 91.97% 66.34% -33.17% -23.70% -
  Horiz. % 185.12% 185.30% 162.83% 84.82% 50.99% 76.30% 100.00%
PBT -916 235 167 254 -1,125 -948 -264 23.02%
  YoY % -489.79% 40.72% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 346.97% -89.02% -63.26% -96.21% 426.14% 359.09% 100.00%
Tax -55 -62 0 0 0 0 0 -
  YoY % 11.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.71% 100.00% - - - - -
NP -971 173 167 254 -1,125 -948 -264 24.22%
  YoY % -661.27% 3.59% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 367.80% -65.53% -63.26% -96.21% 426.14% 359.09% 100.00%
NP to SH -971 173 167 254 -1,125 -948 -264 24.22%
  YoY % -661.27% 3.59% -34.25% 122.58% -18.67% -259.09% -
  Horiz. % 367.80% -65.53% -63.26% -96.21% 426.14% 359.09% 100.00%
Tax Rate - % 26.38 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 12,545 11,412 10,013 5,049 4,313 5,718 6,516 11.52%
  YoY % 9.93% 13.97% 98.32% 17.06% -24.57% -12.25% -
  Horiz. % 192.53% 175.14% 153.67% 77.49% 66.19% 87.75% 100.00%
Net Worth 41,827 43,250 44,533 13,109 14,010 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 41,827 43,250 44,533 13,109 14,010 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
NOSH 149,384 144,166 139,166 40,967 41,208 41,217 41,250 23.90%
  YoY % 3.62% 3.59% 239.70% -0.58% -0.02% -0.08% -
  Horiz. % 362.14% 349.49% 337.37% 99.32% 99.90% 99.92% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -8.39 % 1.49 % 1.64 % 4.79 % -35.29 % -19.87 % -4.22 % 12.12%
  YoY % -663.09% -9.15% -65.76% 113.57% -77.60% -370.85% -
  Horiz. % 198.82% -35.31% -38.86% -113.51% 836.26% 470.85% 100.00%
ROE -2.32 % 0.40 % 0.38 % 1.94 % -8.03 % -5.90 % -1.49 % 7.65%
  YoY % -680.00% 5.26% -80.41% 124.16% -36.10% -295.97% -
  Horiz. % 155.70% -26.85% -25.50% -130.20% 538.93% 395.97% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 7.75 8.04 7.31 12.94 7.74 11.57 15.16 -10.57%
  YoY % -3.61% 9.99% -43.51% 67.18% -33.10% -23.68% -
  Horiz. % 51.12% 53.03% 48.22% 85.36% 51.06% 76.32% 100.00%
EPS -0.65 0.12 0.12 0.62 -2.73 -2.30 -0.64 0.26%
  YoY % -641.67% 0.00% -80.65% 122.71% -18.70% -259.38% -
  Horiz. % 101.56% -18.75% -18.75% -96.88% 426.56% 359.38% 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 0.3200 0.3200 0.3400 0.3900 0.4300 -6.89%
  YoY % -6.67% -6.25% 0.00% -5.88% -12.82% -9.30% -
  Horiz. % 65.12% 69.77% 74.42% 74.42% 79.07% 90.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 3.53 3.53 3.10 1.62 0.97 1.45 1.91 10.77%
  YoY % 0.00% 13.87% 91.36% 67.01% -33.10% -24.08% -
  Horiz. % 184.82% 184.82% 162.30% 84.82% 50.79% 75.92% 100.00%
EPS -0.30 0.05 0.05 0.08 -0.34 -0.29 -0.08 24.62%
  YoY % -700.00% 0.00% -37.50% 123.53% -17.24% -262.50% -
  Horiz. % 375.00% -62.50% -62.50% -100.00% 425.00% 362.50% 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 0.1276 0.1319 0.1358 0.0400 0.0427 0.0490 0.0541 15.36%
  YoY % -3.26% -2.87% 239.50% -6.32% -12.86% -9.43% -
  Horiz. % 235.86% 243.81% 251.02% 73.94% 78.93% 90.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.2500 0.3400 0.1700 0.3600 0.1900 0.2300 0.4900 -
P/RPS 3.23 4.23 2.32 2.78 2.46 1.99 3.23 -
  YoY % -23.64% 82.33% -16.55% 13.01% 23.62% -38.39% -
  Horiz. % 100.00% 130.96% 71.83% 86.07% 76.16% 61.61% 100.00%
P/EPS -38.46 283.33 141.67 58.06 -6.96 -10.00 -76.56 -10.83%
  YoY % -113.57% 99.99% 144.01% 934.20% 30.40% 86.94% -
  Horiz. % 50.24% -370.08% -185.04% -75.84% 9.09% 13.06% 100.00%
EY -2.60 0.35 0.71 1.72 -14.37 -10.00 -1.31 12.09%
  YoY % -842.86% -50.70% -58.72% 111.97% -43.70% -663.36% -
  Horiz. % 198.47% -26.72% -54.20% -131.30% 1,096.95% 763.36% 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 0.89 1.13 0.53 1.13 0.56 0.59 1.14 -4.04%
  YoY % -21.24% 113.21% -53.10% 101.79% -5.08% -48.25% -
  Horiz. % 78.07% 99.12% 46.49% 99.12% 49.12% 51.75% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 22/12/08 31/12/07 -
Price 0.2450 0.2800 0.1900 0.3500 0.2300 0.4000 0.4500 -
P/RPS 3.16 3.48 2.60 2.70 2.97 3.46 2.97 1.04%
  YoY % -9.20% 33.85% -3.70% -9.09% -14.16% 16.50% -
  Horiz. % 106.40% 117.17% 87.54% 90.91% 100.00% 116.50% 100.00%
P/EPS -37.69 233.33 158.33 56.45 -8.42 -17.39 -70.31 -9.86%
  YoY % -116.15% 47.37% 180.48% 770.43% 51.58% 75.27% -
  Horiz. % 53.61% -331.86% -225.19% -80.29% 11.98% 24.73% 100.00%
EY -2.65 0.43 0.63 1.77 -11.87 -5.75 -1.42 10.95%
  YoY % -716.28% -31.75% -64.41% 114.91% -106.43% -304.93% -
  Horiz. % 186.62% -30.28% -44.37% -124.65% 835.92% 404.93% 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 0.93 0.59 1.09 0.68 1.03 1.05 -2.90%
  YoY % -5.38% 57.63% -45.87% 60.29% -33.98% -1.90% -
  Horiz. % 83.81% 88.57% 56.19% 103.81% 64.76% 98.10% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers