Highlights

[OCR] YoY TTM Result on 2009-07-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     -37.46%    YoY -     -153.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 42,650 16,844 19,045 21,887 24,319 28,157 29,575 6.29%
  YoY % 153.21% -11.56% -12.98% -10.00% -13.63% -4.79% -
  Horiz. % 144.21% 56.95% 64.40% 74.01% 82.23% 95.21% 100.00%
PBT -2,030 -2,162 -1,536 -5,727 -773 -4,116 -16,075 -29.15%
  YoY % 6.11% -40.76% 73.18% -640.88% 81.22% 74.40% -
  Horiz. % 12.63% 13.45% 9.56% 35.63% 4.81% 25.60% 100.00%
Tax -98 0 0 3,250 -206 132 194 -
  YoY % 0.00% 0.00% 0.00% 1,677.67% -256.06% -31.96% -
  Horiz. % -50.52% 0.00% 0.00% 1,675.26% -106.19% 68.04% 100.00%
NP -2,128 -2,162 -1,536 -2,477 -979 -3,984 -15,881 -28.44%
  YoY % 1.57% -40.76% 37.99% -153.01% 75.43% 74.91% -
  Horiz. % 13.40% 13.61% 9.67% 15.60% 6.16% 25.09% 100.00%
NP to SH -2,128 -2,162 -1,536 -2,477 -979 -3,984 -15,881 -28.44%
  YoY % 1.57% -40.76% 37.99% -153.01% 75.43% 74.91% -
  Horiz. % 13.40% 13.61% 9.67% 15.60% 6.16% 25.09% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,778 19,006 20,581 24,364 25,298 32,141 45,456 -0.25%
  YoY % 135.60% -7.65% -15.53% -3.69% -21.29% -29.29% -
  Horiz. % 98.51% 41.81% 45.28% 53.60% 55.65% 70.71% 100.00%
Net Worth 44,681 11,134 13,207 14,430 16,951 17,304 22,243 12.32%
  YoY % 301.31% -15.70% -8.48% -14.87% -2.04% -22.20% -
  Horiz. % 200.88% 50.06% 59.38% 64.88% 76.21% 77.80% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 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
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 44,681 11,134 13,207 14,430 16,951 17,304 22,243 12.32%
  YoY % 301.31% -15.70% -8.48% -14.87% -2.04% -22.20% -
  Horiz. % 200.88% 50.06% 59.38% 64.88% 76.21% 77.80% 100.00%
NOSH 148,939 41,237 41,273 41,231 41,346 41,201 41,191 23.86%
  YoY % 261.18% -0.09% 0.10% -0.28% 0.35% 0.02% -
  Horiz. % 361.58% 100.11% 100.20% 100.10% 100.38% 100.02% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -4.99 % -12.84 % -8.07 % -11.32 % -4.03 % -14.15 % -53.70 % -32.67%
  YoY % 61.14% -59.11% 28.71% -180.89% 71.52% 73.65% -
  Horiz. % 9.29% 23.91% 15.03% 21.08% 7.50% 26.35% 100.00%
ROE -4.76 % -19.42 % -11.63 % -17.16 % -5.78 % -23.02 % -71.40 % -36.30%
  YoY % 75.49% -66.98% 32.23% -196.89% 74.89% 67.76% -
  Horiz. % 6.67% 27.20% 16.29% 24.03% 8.10% 32.24% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 28.64 40.85 46.14 53.08 58.82 68.34 71.80 -14.19%
  YoY % -29.89% -11.47% -13.07% -9.76% -13.93% -4.82% -
  Horiz. % 39.89% 56.89% 64.26% 73.93% 81.92% 95.18% 100.00%
EPS -1.43 -5.24 -3.72 -6.01 -2.37 -9.67 -38.55 -42.22%
  YoY % 72.71% -40.86% 38.10% -153.59% 75.49% 74.92% -
  Horiz. % 3.71% 13.59% 9.65% 15.59% 6.15% 25.08% 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 0.2700 0.3200 0.3500 0.4100 0.4200 0.5400 -9.32%
  YoY % 11.11% -15.62% -8.57% -14.63% -2.38% -22.22% -
  Horiz. % 55.56% 50.00% 59.26% 64.81% 75.93% 77.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 12.90 5.09 5.76 6.62 7.35 8.51 8.94 6.30%
  YoY % 153.44% -11.63% -12.99% -9.93% -13.63% -4.81% -
  Horiz. % 144.30% 56.94% 64.43% 74.05% 82.21% 95.19% 100.00%
EPS -0.64 -0.65 -0.46 -0.75 -0.30 -1.20 -4.80 -28.50%
  YoY % 1.54% -41.30% 38.67% -150.00% 75.00% 75.00% -
  Horiz. % 13.33% 13.54% 9.58% 15.62% 6.25% 25.00% 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 0.1351 0.0337 0.0399 0.0436 0.0513 0.0523 0.0673 12.30%
  YoY % 300.89% -15.54% -8.49% -15.01% -1.91% -22.29% -
  Horiz. % 200.74% 50.07% 59.29% 64.78% 76.23% 77.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.2000 0.4400 0.3300 0.3000 0.3200 0.3500 0.5800 -
P/RPS 0.70 1.08 0.72 0.57 0.54 0.51 0.81 -2.40%
  YoY % -35.19% 50.00% 26.32% 5.56% 5.88% -37.04% -
  Horiz. % 86.42% 133.33% 88.89% 70.37% 66.67% 62.96% 100.00%
P/EPS -14.00 -8.39 -8.87 -4.99 -13.51 -3.62 -1.50 45.05%
  YoY % -66.87% 5.41% -77.76% 63.06% -273.20% -141.33% -
  Horiz. % 933.33% 559.33% 591.33% 332.67% 900.67% 241.33% 100.00%
EY -7.14 -11.92 -11.28 -20.03 -7.40 -27.63 -66.47 -31.03%
  YoY % 40.10% -5.67% 43.68% -170.68% 73.22% 58.43% -
  Horiz. % 10.74% 17.93% 16.97% 30.13% 11.13% 41.57% 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 0.67 1.63 1.03 0.86 0.78 0.83 1.07 -7.50%
  YoY % -58.90% 58.25% 19.77% 10.26% -6.02% -22.43% -
  Horiz. % 62.62% 152.34% 96.26% 80.37% 72.90% 77.57% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 30/09/11 23/09/10 30/09/09 - 27/09/07 26/09/06 -
Price 0.2300 0.1600 0.3700 0.2300 0.0000 0.5300 0.3700 -
P/RPS 0.80 0.39 0.80 0.43 0.00 0.78 0.52 7.44%
  YoY % 105.13% -51.25% 86.05% 0.00% 0.00% 50.00% -
  Horiz. % 153.85% 75.00% 153.85% 82.69% 0.00% 150.00% 100.00%
P/EPS -16.10 -3.05 -9.94 -3.83 0.00 -5.48 -0.96 59.92%
  YoY % -427.87% 69.32% -159.53% 0.00% 0.00% -470.83% -
  Horiz. % 1,677.08% 317.71% 1,035.42% 398.96% -0.00% 570.83% 100.00%
EY -6.21 -32.77 -10.06 -26.12 0.00 -18.24 -104.20 -37.47%
  YoY % 81.05% -225.75% 61.49% 0.00% 0.00% 82.50% -
  Horiz. % 5.96% 31.45% 9.65% 25.07% -0.00% 17.50% 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 0.77 0.59 1.16 0.66 0.00 1.26 0.69 1.84%
  YoY % 30.51% -49.14% 75.76% 0.00% 0.00% 82.61% -
  Horiz. % 111.59% 85.51% 168.12% 95.65% 0.00% 182.61% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers