Highlights

[OCR] YoY TTM Result on 2010-04-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     -1.27%    YoY -     -10.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 53,344 28,389 17,935 19,042 23,005 24,714 27,862 11.42%
  YoY % 87.90% 58.29% -5.81% -17.23% -6.92% -11.30% -
  Horiz. % 191.46% 101.89% 64.37% 68.34% 82.57% 88.70% 100.00%
PBT -3,280 -2,778 -1,177 -2,099 -4,740 -813 -14,989 -22.35%
  YoY % -18.07% -136.02% 43.93% 55.72% -483.03% 94.58% -
  Horiz. % 21.88% 18.53% 7.85% 14.00% 31.62% 5.42% 100.00%
Tax -203 0 0 106 2,938 0 194 -
  YoY % 0.00% 0.00% 0.00% -96.39% 0.00% 0.00% -
  Horiz. % -104.64% 0.00% 0.00% 54.64% 1,514.43% 0.00% 100.00%
NP -3,483 -2,778 -1,177 -1,993 -1,802 -813 -14,795 -21.40%
  YoY % -25.38% -136.02% 40.94% -10.60% -121.65% 94.50% -
  Horiz. % 23.54% 18.78% 7.96% 13.47% 12.18% 5.50% 100.00%
NP to SH -3,483 -2,778 -1,177 -1,993 -1,802 -813 -14,795 -21.40%
  YoY % -25.38% -136.02% 40.94% -10.60% -121.65% 94.50% -
  Horiz. % 23.54% 18.78% 7.96% 13.47% 12.18% 5.50% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 56,827 31,167 19,112 21,035 24,807 25,527 42,657 4.89%
  YoY % 82.33% 63.08% -9.14% -15.21% -2.82% -40.16% -
  Horiz. % 133.22% 73.06% 44.80% 49.31% 58.15% 59.84% 100.00%
Net Worth 43,329 45,000 12,366 13,599 15,545 17,266 20,989 12.83%
  YoY % -3.71% 263.90% -9.07% -12.51% -9.97% -17.74% -
  Horiz. % 206.43% 214.39% 58.92% 64.79% 74.06% 82.26% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 43,329 45,000 12,366 13,599 15,545 17,266 20,989 12.83%
  YoY % -3.71% 263.90% -9.07% -12.51% -9.97% -17.74% -
  Horiz. % 206.43% 214.39% 58.92% 64.79% 74.06% 82.26% 100.00%
NOSH 149,411 150,000 41,220 39,999 40,909 41,111 41,156 23.95%
  YoY % -0.39% 263.90% 3.05% -2.22% -0.49% -0.11% -
  Horiz. % 363.03% 364.46% 100.16% 97.19% 99.40% 99.89% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin -6.53 % -9.79 % -6.56 % -10.47 % -7.83 % -3.29 % -53.10 % -29.46%
  YoY % 33.30% -49.24% 37.34% -33.72% -137.99% 93.80% -
  Horiz. % 12.30% 18.44% 12.35% 19.72% 14.75% 6.20% 100.00%
ROE -8.04 % -6.17 % -9.52 % -14.65 % -11.59 % -4.71 % -70.49 % -30.34%
  YoY % -30.31% 35.19% 35.02% -26.40% -146.07% 93.32% -
  Horiz. % 11.41% 8.75% 13.51% 20.78% 16.44% 6.68% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 35.70 18.93 43.51 47.61 56.23 60.12 67.70 -10.11%
  YoY % 88.59% -56.49% -8.61% -15.33% -6.47% -11.20% -
  Horiz. % 52.73% 27.96% 64.27% 70.32% 83.06% 88.80% 100.00%
EPS -2.33 -1.85 -2.86 -4.98 -4.40 -1.98 -35.95 -36.59%
  YoY % -25.95% 35.31% 42.57% -13.18% -122.22% 94.49% -
  Horiz. % 6.48% 5.15% 7.96% 13.85% 12.24% 5.51% 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 0.2900 0.3000 0.3000 0.3400 0.3800 0.4200 0.5100 -8.97%
  YoY % -3.33% 0.00% -11.76% -10.53% -9.52% -17.65% -
  Horiz. % 56.86% 58.82% 58.82% 66.67% 74.51% 82.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 326,752
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 16.33 8.69 5.49 5.83 7.04 7.56 8.53 11.42%
  YoY % 87.92% 58.29% -5.83% -17.19% -6.88% -11.37% -
  Horiz. % 191.44% 101.88% 64.36% 68.35% 82.53% 88.63% 100.00%
EPS -1.07 -0.85 -0.36 -0.61 -0.55 -0.25 -4.53 -21.36%
  YoY % -25.88% -136.11% 40.98% -10.91% -120.00% 94.48% -
  Horiz. % 23.62% 18.76% 7.95% 13.47% 12.14% 5.52% 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 0.1326 0.1377 0.0378 0.0416 0.0476 0.0528 0.0642 12.84%
  YoY % -3.70% 264.29% -9.13% -12.61% -9.85% -17.76% -
  Horiz. % 206.54% 214.49% 58.88% 64.80% 74.14% 82.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.2000 0.2000 0.3200 0.2800 0.3100 0.3500 0.3400 -
P/RPS 0.56 1.06 0.74 0.59 0.55 0.58 0.50 1.91%
  YoY % -47.17% 43.24% 25.42% 7.27% -5.17% 16.00% -
  Horiz. % 112.00% 212.00% 148.00% 118.00% 110.00% 116.00% 100.00%
P/EPS -8.58 -10.80 -11.21 -5.62 -7.04 -17.70 -0.95 44.26%
  YoY % 20.56% 3.66% -99.47% 20.17% 60.23% -1,763.16% -
  Horiz. % 903.16% 1,136.84% 1,180.00% 591.58% 741.05% 1,863.16% 100.00%
EY -11.66 -9.26 -8.92 -17.79 -14.21 -5.65 -105.73 -30.73%
  YoY % -25.92% -3.81% 49.86% -25.19% -151.50% 94.66% -
  Horiz. % 11.03% 8.76% 8.44% 16.83% 13.44% 5.34% 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 0.69 0.67 1.07 0.82 0.82 0.83 0.67 0.49%
  YoY % 2.99% -37.38% 30.49% 0.00% -1.20% 23.88% -
  Horiz. % 102.99% 100.00% 159.70% 122.39% 122.39% 123.88% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 28/06/12 29/06/11 23/06/10 19/06/09 - 27/06/07 -
Price 0.2150 0.1700 0.3500 0.2500 0.3100 0.0000 0.3600 -
P/RPS 0.60 0.90 0.80 0.53 0.55 0.00 0.53 2.09%
  YoY % -33.33% 12.50% 50.94% -3.64% 0.00% 0.00% -
  Horiz. % 113.21% 169.81% 150.94% 100.00% 103.77% 0.00% 100.00%
P/EPS -9.22 -9.18 -12.26 -5.02 -7.04 0.00 -1.00 44.76%
  YoY % -0.44% 25.12% -144.22% 28.69% 0.00% 0.00% -
  Horiz. % 922.00% 918.00% 1,226.00% 502.00% 704.00% -0.00% 100.00%
EY -10.84 -10.89 -8.16 -19.93 -14.21 0.00 -99.86 -30.91%
  YoY % 0.46% -33.46% 59.06% -40.25% 0.00% 0.00% -
  Horiz. % 10.86% 10.91% 8.17% 19.96% 14.23% -0.00% 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 0.74 0.57 1.17 0.74 0.82 0.00 0.71 0.69%
  YoY % 29.82% -51.28% 58.11% -9.76% 0.00% 0.00% -
  Horiz. % 104.23% 80.28% 164.79% 104.23% 115.49% 0.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
5. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
6. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
Partners & Brokers