Highlights

[OCR] YoY TTM Result on 2010-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     89.78%    YoY -     94.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 45,072 44,055 21,721 21,160 20,305 22,837 27,404 8.64%
  YoY % 2.31% 102.82% 2.65% 4.21% -11.09% -16.67% -
  Horiz. % 164.47% 160.76% 79.26% 77.22% 74.10% 83.33% 100.00%
PBT -4,611 -1,962 -2,249 -157 -2,760 -4,601 -3,686 3.80%
  YoY % -135.02% 12.76% -1,332.48% 94.31% 40.01% -24.82% -
  Horiz. % 125.09% 53.23% 61.01% 4.26% 74.88% 124.82% 100.00%
Tax -140 -160 0 0 106 2,938 132 -
  YoY % 12.50% 0.00% 0.00% 0.00% -96.39% 2,125.76% -
  Horiz. % -106.06% -121.21% 0.00% 0.00% 80.30% 2,225.76% 100.00%
NP -4,751 -2,122 -2,249 -157 -2,654 -1,663 -3,554 4.95%
  YoY % -123.89% 5.65% -1,332.48% 94.08% -59.59% 53.21% -
  Horiz. % 133.68% 59.71% 63.28% 4.42% 74.68% 46.79% 100.00%
NP to SH -4,751 -2,122 -2,249 -157 -2,654 -1,663 -3,554 4.95%
  YoY % -123.89% 5.65% -1,332.48% 94.08% -59.59% 53.21% -
  Horiz. % 133.68% 59.71% 63.28% 4.42% 74.68% 46.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,823 46,177 23,970 21,317 22,959 24,500 30,958 8.25%
  YoY % 7.90% 92.64% 12.45% -7.15% -6.29% -20.86% -
  Horiz. % 160.94% 149.16% 77.43% 68.86% 74.16% 79.14% 100.00%
Net Worth 41,827 43,250 44,533 13,109 14,010 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 41,827 43,250 44,533 13,109 14,010 16,074 17,737 15.36%
  YoY % -3.29% -2.88% 239.70% -6.43% -12.84% -9.37% -
  Horiz. % 235.82% 243.83% 251.07% 73.91% 78.99% 90.63% 100.00%
NOSH 149,384 144,166 139,166 40,967 41,208 41,217 41,250 23.90%
  YoY % 3.62% 3.59% 239.70% -0.58% -0.02% -0.08% -
  Horiz. % 362.14% 349.49% 337.37% 99.32% 99.90% 99.92% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -10.54 % -4.82 % -10.35 % -0.74 % -13.07 % -7.28 % -12.97 % -3.40%
  YoY % -118.67% 53.43% -1,298.65% 94.34% -79.53% 43.87% -
  Horiz. % 81.26% 37.16% 79.80% 5.71% 100.77% 56.13% 100.00%
ROE -11.36 % -4.91 % -5.05 % -1.20 % -18.94 % -10.35 % -20.04 % -9.02%
  YoY % -131.36% 2.77% -320.83% 93.66% -83.00% 48.35% -
  Horiz. % 56.69% 24.50% 25.20% 5.99% 94.51% 51.65% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 30.17 30.56 15.61 51.65 49.27 55.41 66.43 -12.32%
  YoY % -1.28% 95.77% -69.78% 4.83% -11.08% -16.59% -
  Horiz. % 45.42% 46.00% 23.50% 77.75% 74.17% 83.41% 100.00%
EPS -3.18 -1.47 -1.62 -0.38 -6.44 -4.03 -8.62 -15.30%
  YoY % -116.33% 9.26% -326.32% 94.10% -59.80% 53.25% -
  Horiz. % 36.89% 17.05% 18.79% 4.41% 74.71% 46.75% 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 0.3200 0.3200 0.3400 0.3900 0.4300 -6.89%
  YoY % -6.67% -6.25% 0.00% -5.88% -12.82% -9.30% -
  Horiz. % 65.12% 69.77% 74.42% 74.42% 79.07% 90.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.64 13.34 6.58 6.41 6.15 6.91 8.30 8.62%
  YoY % 2.25% 102.74% 2.65% 4.23% -11.00% -16.75% -
  Horiz. % 164.34% 160.72% 79.28% 77.23% 74.10% 83.25% 100.00%
EPS -1.44 -0.64 -0.68 -0.05 -0.80 -0.50 -1.08 4.91%
  YoY % -125.00% 5.88% -1,260.00% 93.75% -60.00% 53.70% -
  Horiz. % 133.33% 59.26% 62.96% 4.63% 74.07% 46.30% 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 0.1266 0.1309 0.1348 0.0397 0.0424 0.0487 0.0537 15.35%
  YoY % -3.28% -2.89% 239.55% -6.37% -12.94% -9.31% -
  Horiz. % 235.75% 243.76% 251.02% 73.93% 78.96% 90.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.2500 0.3400 0.1700 0.3600 0.1900 0.2300 0.4900 -
P/RPS 0.83 1.11 1.09 0.70 0.39 0.42 0.74 1.93%
  YoY % -25.23% 1.83% 55.71% 79.49% -7.14% -43.24% -
  Horiz. % 112.16% 150.00% 147.30% 94.59% 52.70% 56.76% 100.00%
P/EPS -7.86 -23.10 -10.52 -93.94 -2.95 -5.70 -5.69 5.53%
  YoY % 65.97% -119.58% 88.80% -3,084.41% 48.25% -0.18% -
  Horiz. % 138.14% 405.98% 184.89% 1,650.97% 51.85% 100.18% 100.00%
EY -12.72 -4.33 -9.51 -1.06 -33.90 -17.54 -17.58 -5.25%
  YoY % -193.76% 54.47% -797.17% 96.87% -93.27% 0.23% -
  Horiz. % 72.35% 24.63% 54.10% 6.03% 192.83% 99.77% 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 0.89 1.13 0.53 1.13 0.56 0.59 1.14 -4.04%
  YoY % -21.24% 113.21% -53.10% 101.79% -5.08% -48.25% -
  Horiz. % 78.07% 99.12% 46.49% 99.12% 49.12% 51.75% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 19/12/13 19/12/12 22/12/11 28/12/10 23/12/09 22/12/08 31/12/07 -
Price 0.2450 0.2800 0.1900 0.3500 0.2300 0.4000 0.4500 -
P/RPS 0.81 0.92 1.22 0.68 0.47 0.72 0.68 2.96%
  YoY % -11.96% -24.59% 79.41% 44.68% -34.72% 5.88% -
  Horiz. % 119.12% 135.29% 179.41% 100.00% 69.12% 105.88% 100.00%
P/EPS -7.70 -19.02 -11.76 -91.33 -3.57 -9.91 -5.22 6.69%
  YoY % 59.52% -61.73% 87.12% -2,458.26% 63.98% -89.85% -
  Horiz. % 147.51% 364.37% 225.29% 1,749.62% 68.39% 189.85% 100.00%
EY -12.98 -5.26 -8.51 -1.09 -28.00 -10.09 -19.15 -6.27%
  YoY % -146.77% 38.19% -680.73% 96.11% -177.50% 47.31% -
  Horiz. % 67.78% 27.47% 44.44% 5.69% 146.21% 52.69% 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 0.88 0.93 0.59 1.09 0.68 1.03 1.05 -2.90%
  YoY % -5.38% 57.63% -45.87% 60.29% -33.98% -1.90% -
  Horiz. % 83.81% 88.57% 56.19% 103.81% 64.76% 98.10% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers