[OCR] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -82.21%
YoY- 2.51%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 22,281 14,609 7,584 27,034 21,372 13,441 7,026 116.00%
PBT -764 -343 -253 -4,171 -1,854 -1,420 -475 37.31%
Tax -162 -162 -162 791 -1 -1 0 -
NP -926 -505 -415 -3,380 -1,855 -1,421 -475 56.11%
-
NP to SH -926 -505 -415 -3,380 -1,855 -1,421 -475 56.11%
-
Tax Rate - - - - - - - -
Total Cost 23,207 15,114 7,999 30,414 23,227 14,862 7,501 112.47%
-
Net Worth 36,628 37,254 37,349 32,935 39,161 39,540 34,801 3.47%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 36,628 37,254 37,349 32,935 39,161 39,540 34,801 3.47%
NOSH 41,155 41,393 41,500 36,192 41,222 41,188 23,514 45.28%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -4.16% -3.46% -5.47% -12.50% -8.68% -10.57% -6.76% -
ROE -2.53% -1.36% -1.11% -10.26% -4.74% -3.59% -1.36% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 54.14 35.29 18.27 74.69 51.85 32.63 29.88 48.67%
EPS -2.25 -1.22 -1.00 -9.35 -4.50 -3.45 -2.02 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.90 0.91 0.95 0.96 1.48 -28.77%
Adjusted Per Share Value based on latest NOSH - 36,232
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 1.61 1.05 0.55 1.95 1.54 0.97 0.51 115.34%
EPS -0.07 -0.04 -0.03 -0.24 -0.13 -0.10 -0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0269 0.0269 0.0238 0.0283 0.0285 0.0251 3.42%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.65 0.75 0.86 0.98 0.95 0.91 1.15 -
P/RPS 1.20 2.13 4.71 1.31 1.83 2.79 3.85 -54.06%
P/EPS -28.89 -61.48 -86.00 -10.49 -21.11 -26.38 -56.93 -36.40%
EY -3.46 -1.63 -1.16 -9.53 -4.74 -3.79 -1.76 56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.96 1.08 1.00 0.95 0.78 -4.32%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 28/03/05 27/12/04 28/09/04 30/07/04 30/03/04 19/12/03 -
Price 0.61 0.69 0.80 0.89 0.98 1.00 0.90 -
P/RPS 1.13 1.96 4.38 1.19 1.89 3.06 3.01 -47.99%
P/EPS -27.11 -56.56 -80.00 -9.53 -21.78 -28.99 -44.55 -28.21%
EY -3.69 -1.77 -1.25 -10.49 -4.59 -3.45 -2.24 39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.89 0.98 1.03 1.04 0.61 8.57%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment