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 - 455,282
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 9.90 9.37 3.70 4.18 4.81 5.34 6.18 8.16%
  YoY % 5.66% 153.24% -11.48% -13.10% -9.93% -13.59% -
  Horiz. % 160.19% 151.62% 59.87% 67.64% 77.83% 86.41% 100.00%
EPS -0.79 -0.47 -0.47 -0.34 -0.54 -0.22 -0.88 -1.78%
  YoY % -68.09% 0.00% -38.24% 37.04% -145.45% 75.00% -
  Horiz. % 89.77% 53.41% 53.41% 38.64% 61.36% 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 0.0920 0.0981 0.0245 0.0290 0.0317 0.0372 0.0380 15.86%
  YoY % -6.22% 300.41% -15.52% -8.52% -14.78% -2.11% -
  Horiz. % 242.11% 258.16% 64.47% 76.32% 83.42% 97.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS