Highlights

[OCR] YoY TTM Result on 2008-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Sep-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2008
Quarter 31-Jul-2008  [#4]
Profit Trend QoQ -     -20.42%    YoY -     75.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 16,844 19,045 21,887 24,319 28,157 29,575 30,117 -9.23%
  YoY % -11.56% -12.98% -10.00% -13.63% -4.79% -1.80% -
  Horiz. % 55.93% 63.24% 72.67% 80.75% 93.49% 98.20% 100.00%
PBT -2,162 -1,536 -5,727 -773 -4,116 -16,075 -1,028 13.18%
  YoY % -40.76% 73.18% -640.88% 81.22% 74.40% -1,463.72% -
  Horiz. % 210.31% 149.42% 557.10% 75.19% 400.39% 1,563.72% 100.00%
Tax 0 0 3,250 -206 132 194 237 -
  YoY % 0.00% 0.00% 1,677.67% -256.06% -31.96% -18.14% -
  Horiz. % 0.00% 0.00% 1,371.31% -86.92% 55.70% 81.86% 100.00%
NP -2,162 -1,536 -2,477 -979 -3,984 -15,881 -791 18.24%
  YoY % -40.76% 37.99% -153.01% 75.43% 74.91% -1,907.71% -
  Horiz. % 273.32% 194.18% 313.15% 123.77% 503.67% 2,007.71% 100.00%
NP to SH -2,162 -1,536 -2,477 -979 -3,984 -15,881 -791 18.24%
  YoY % -40.76% 37.99% -153.01% 75.43% 74.91% -1,907.71% -
  Horiz. % 273.32% 194.18% 313.15% 123.77% 503.67% 2,007.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,006 20,581 24,364 25,298 32,141 45,456 30,908 -7.78%
  YoY % -7.65% -15.53% -3.69% -21.29% -29.29% 47.07% -
  Horiz. % 61.49% 66.59% 78.83% 81.85% 103.99% 147.07% 100.00%
Net Worth 11,134 13,207 14,430 16,951 17,304 22,243 37,322 -18.25%
  YoY % -15.70% -8.48% -14.87% -2.04% -22.20% -40.40% -
  Horiz. % 29.83% 35.39% 38.67% 45.42% 46.37% 59.60% 100.00%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 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
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 11,134 13,207 14,430 16,951 17,304 22,243 37,322 -18.25%
  YoY % -15.70% -8.48% -14.87% -2.04% -22.20% -40.40% -
  Horiz. % 29.83% 35.39% 38.67% 45.42% 46.37% 59.60% 100.00%
NOSH 41,237 41,273 41,231 41,346 41,201 41,191 41,935 -0.28%
  YoY % -0.09% 0.10% -0.28% 0.35% 0.02% -1.77% -
  Horiz. % 98.34% 98.42% 98.32% 98.59% 98.25% 98.23% 100.00%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -12.84 % -8.07 % -11.32 % -4.03 % -14.15 % -53.70 % -2.63 % 30.23%
  YoY % -59.11% 28.71% -180.89% 71.52% 73.65% -1,941.82% -
  Horiz. % 488.21% 306.84% 430.42% 153.23% 538.02% 2,041.83% 100.00%
ROE -19.42 % -11.63 % -17.16 % -5.78 % -23.02 % -71.40 % -2.12 % 44.63%
  YoY % -66.98% 32.23% -196.89% 74.89% 67.76% -3,267.92% -
  Horiz. % 916.04% 548.58% 809.43% 272.64% 1,085.85% 3,367.92% 100.00%
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 40.85 46.14 53.08 58.82 68.34 71.80 71.82 -8.97%
  YoY % -11.47% -13.07% -9.76% -13.93% -4.82% -0.03% -
  Horiz. % 56.88% 64.24% 73.91% 81.90% 95.15% 99.97% 100.00%
EPS -5.24 -3.72 -6.01 -2.37 -9.67 -38.55 -1.89 18.52%
  YoY % -40.86% 38.10% -153.59% 75.49% 74.92% -1,939.68% -
  Horiz. % 277.25% 196.83% 317.99% 125.40% 511.64% 2,039.68% 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 0.2700 0.3200 0.3500 0.4100 0.4200 0.5400 0.8900 -18.02%
  YoY % -15.62% -8.57% -14.63% -2.38% -22.22% -39.33% -
  Horiz. % 30.34% 35.96% 39.33% 46.07% 47.19% 60.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 5.08 5.75 6.60 7.34 8.49 8.92 9.09 -9.24%
  YoY % -11.65% -12.88% -10.08% -13.55% -4.82% -1.87% -
  Horiz. % 55.89% 63.26% 72.61% 80.75% 93.40% 98.13% 100.00%
EPS -0.65 -0.46 -0.75 -0.30 -1.20 -4.79 -0.24 18.05%
  YoY % -41.30% 38.67% -150.00% 75.00% 74.95% -1,895.83% -
  Horiz. % 270.83% 191.67% 312.50% 125.00% 500.00% 1,995.83% 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 0.0336 0.0398 0.0435 0.0511 0.0522 0.0671 0.1126 -18.25%
  YoY % -15.58% -8.51% -14.87% -2.11% -22.21% -40.41% -
  Horiz. % 29.84% 35.35% 38.63% 45.38% 46.36% 59.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.4400 0.3300 0.3000 0.3200 0.3500 0.5800 0.6500 -
P/RPS 1.08 0.72 0.57 0.54 0.51 0.81 0.91 2.89%
  YoY % 50.00% 26.32% 5.56% 5.88% -37.04% -10.99% -
  Horiz. % 118.68% 79.12% 62.64% 59.34% 56.04% 89.01% 100.00%
P/EPS -8.39 -8.87 -4.99 -13.51 -3.62 -1.50 -34.46 -20.97%
  YoY % 5.41% -77.76% 63.06% -273.20% -141.33% 95.65% -
  Horiz. % 24.35% 25.74% 14.48% 39.20% 10.50% 4.35% 100.00%
EY -11.92 -11.28 -20.03 -7.40 -27.63 -66.47 -2.90 26.55%
  YoY % -5.67% 43.68% -170.68% 73.22% 58.43% -2,192.07% -
  Horiz. % 411.03% 388.97% 690.69% 255.17% 952.76% 2,292.07% 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 1.63 1.03 0.86 0.78 0.83 1.07 0.73 14.32%
  YoY % 58.25% 19.77% 10.26% -6.02% -22.43% 46.58% -
  Horiz. % 223.29% 141.10% 117.81% 106.85% 113.70% 146.58% 100.00%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/11 23/09/10 30/09/09 - 27/09/07 26/09/06 27/09/05 -
Price 0.1600 0.3700 0.2300 0.0000 0.5300 0.3700 0.5400 -
P/RPS 0.39 0.80 0.43 0.00 0.78 0.52 0.75 -10.32%
  YoY % -51.25% 86.05% 0.00% 0.00% 50.00% -30.67% -
  Horiz. % 52.00% 106.67% 57.33% 0.00% 104.00% 69.33% 100.00%
P/EPS -3.05 -9.94 -3.83 0.00 -5.48 -0.96 -28.63 -31.14%
  YoY % 69.32% -159.53% 0.00% 0.00% -470.83% 96.65% -
  Horiz. % 10.65% 34.72% 13.38% -0.00% 19.14% 3.35% 100.00%
EY -32.77 -10.06 -26.12 0.00 -18.24 -104.20 -3.49 45.22%
  YoY % -225.75% 61.49% 0.00% 0.00% 82.50% -2,885.67% -
  Horiz. % 938.97% 288.25% 748.42% -0.00% 522.64% 2,985.67% 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 0.59 1.16 0.66 0.00 1.26 0.69 0.61 -0.55%
  YoY % -49.14% 75.76% 0.00% 0.00% 82.61% 13.11% -
  Horiz. % 96.72% 190.16% 108.20% 0.00% 206.56% 113.11% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers