Highlights

[OCR] YoY TTM 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 -     22.93%    YoY -     37.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 45,083 42,650 16,844 19,045 21,887 24,319 28,157 8.15%
  YoY % 5.70% 153.21% -11.56% -12.98% -10.00% -13.63% -
  Horiz. % 160.11% 151.47% 59.82% 67.64% 77.73% 86.37% 100.00%
PBT -3,460 -2,030 -2,162 -1,536 -5,727 -773 -4,116 -2.85%
  YoY % -70.44% 6.11% -40.76% 73.18% -640.88% 81.22% -
  Horiz. % 84.06% 49.32% 52.53% 37.32% 139.14% 18.78% 100.00%
Tax -147 -98 0 0 3,250 -206 132 -
  YoY % -50.00% 0.00% 0.00% 0.00% 1,677.67% -256.06% -
  Horiz. % -111.36% -74.24% 0.00% 0.00% 2,462.12% -156.06% 100.00%
NP -3,607 -2,128 -2,162 -1,536 -2,477 -979 -3,984 -1.64%
  YoY % -69.50% 1.57% -40.76% 37.99% -153.01% 75.43% -
  Horiz. % 90.54% 53.41% 54.27% 38.55% 62.17% 24.57% 100.00%
NP to SH -3,607 -2,128 -2,162 -1,536 -2,477 -979 -3,984 -1.64%
  YoY % -69.50% 1.57% -40.76% 37.99% -153.01% 75.43% -
  Horiz. % 90.54% 53.41% 54.27% 38.55% 62.17% 24.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 48,690 44,778 19,006 20,581 24,364 25,298 32,141 7.16%
  YoY % 8.74% 135.60% -7.65% -15.53% -3.69% -21.29% -
  Horiz. % 151.49% 139.32% 59.13% 64.03% 75.80% 78.71% 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 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
31/07/13 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 -8.00 % -4.99 % -12.84 % -8.07 % -11.32 % -4.03 % -14.15 % -9.06%
  YoY % -60.32% 61.14% -59.11% 28.71% -180.89% 71.52% -
  Horiz. % 56.54% 35.27% 90.74% 57.03% 80.00% 28.48% 100.00%
ROE -8.61 % -4.76 % -19.42 % -11.63 % -17.16 % -5.78 % -23.02 % -15.11%
  YoY % -80.88% 75.49% -66.98% 32.23% -196.89% 74.89% -
  Horiz. % 37.40% 20.68% 84.36% 50.52% 74.54% 25.11% 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 30.14 28.64 40.85 46.14 53.08 58.82 68.34 -12.74%
  YoY % 5.24% -29.89% -11.47% -13.07% -9.76% -13.93% -
  Horiz. % 44.10% 41.91% 59.77% 67.52% 77.67% 86.07% 100.00%
EPS -2.41 -1.43 -5.24 -3.72 -6.01 -2.37 -9.67 -20.65%
  YoY % -68.53% 72.71% -40.86% 38.10% -153.59% 75.49% -
  Horiz. % 24.92% 14.79% 54.19% 38.47% 62.15% 24.51% 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 0.2800 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 - 330,344
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 13.65 12.91 5.10 5.77 6.63 7.36 8.52 8.16%
  YoY % 5.73% 153.14% -11.61% -12.97% -9.92% -13.62% -
  Horiz. % 160.21% 151.53% 59.86% 67.72% 77.82% 86.38% 100.00%
EPS -1.09 -0.64 -0.65 -0.46 -0.75 -0.30 -1.21 -1.72%
  YoY % -70.31% 1.54% -41.30% 38.67% -150.00% 75.21% -
  Horiz. % 90.08% 52.89% 53.72% 38.02% 61.98% 24.79% 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 0.1268 0.1353 0.0337 0.0400 0.0437 0.0513 0.0524 15.85%
  YoY % -6.28% 301.48% -15.75% -8.47% -14.81% -2.10% -
  Horiz. % 241.98% 258.21% 64.31% 76.34% 83.40% 97.90% 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 0.73 0.70 1.08 0.72 0.57 0.54 0.51 6.15%
  YoY % 4.29% -35.19% 50.00% 26.32% 5.56% 5.88% -
  Horiz. % 143.14% 137.25% 211.76% 141.18% 111.76% 105.88% 100.00%
P/EPS -9.12 -14.00 -8.39 -8.87 -4.99 -13.51 -3.62 16.63%
  YoY % 34.86% -66.87% 5.41% -77.76% 63.06% -273.20% -
  Horiz. % 251.93% 386.74% 231.77% 245.03% 137.85% 373.20% 100.00%
EY -10.96 -7.14 -11.92 -11.28 -20.03 -7.40 -27.63 -14.27%
  YoY % -53.50% 40.10% -5.67% 43.68% -170.68% 73.22% -
  Horiz. % 39.67% 25.84% 43.14% 40.83% 72.49% 26.78% 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 - 27/09/07 -
Price 0.2100 0.2300 0.1600 0.3700 0.2300 0.0000 0.5300 -
P/RPS 0.70 0.80 0.39 0.80 0.43 0.00 0.78 -1.79%
  YoY % -12.50% 105.13% -51.25% 86.05% 0.00% 0.00% -
  Horiz. % 89.74% 102.56% 50.00% 102.56% 55.13% 0.00% 100.00%
P/EPS -8.71 -16.10 -3.05 -9.94 -3.83 0.00 -5.48 8.02%
  YoY % 45.90% -427.87% 69.32% -159.53% 0.00% 0.00% -
  Horiz. % 158.94% 293.80% 55.66% 181.39% 69.89% -0.00% 100.00%
EY -11.48 -6.21 -32.77 -10.06 -26.12 0.00 -18.24 -7.42%
  YoY % -84.86% 81.05% -225.75% 61.49% 0.00% 0.00% -
  Horiz. % 62.94% 34.05% 179.66% 55.15% 143.20% -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 0.75 0.77 0.59 1.16 0.66 0.00 1.26 -8.28%
  YoY % -2.60% 30.51% -49.14% 75.76% 0.00% 0.00% -
  Horiz. % 59.52% 61.11% 46.83% 92.06% 52.38% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers