[OCR] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 96.63%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 29,420 21,517 14,728 8,536 30,117 22,281 14,609 59.67%
PBT -17,342 -1,847 -144 -27 -1,038 -764 -343 1277.17%
Tax 460 0 0 0 237 -162 -162 -
NP -16,882 -1,847 -144 -27 -801 -926 -505 944.43%
-
NP to SH -16,882 -1,847 -144 -27 -801 -926 -505 944.43%
-
Tax Rate - - - - - - - -
Total Cost 46,302 23,364 14,872 8,563 30,918 23,207 15,114 111.36%
-
Net Worth 21,833 35,868 37,440 40,050 37,531 36,628 37,254 -30.03%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 21,833 35,868 37,440 40,050 37,531 36,628 37,254 -30.03%
NOSH 41,195 41,227 41,142 45,000 41,243 41,155 41,393 -0.32%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -57.38% -8.58% -0.98% -0.32% -2.66% -4.16% -3.46% -
ROE -77.32% -5.15% -0.38% -0.07% -2.13% -2.53% -1.36% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 71.41 52.19 35.80 18.97 73.02 54.14 35.29 60.18%
EPS -40.99 -4.48 -0.35 -0.06 -1.94 -2.25 -1.22 947.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.87 0.91 0.89 0.91 0.89 0.90 -29.81%
Adjusted Per Share Value based on latest NOSH - 45,000
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 1.64 1.20 0.82 0.48 1.68 1.24 0.82 58.94%
EPS -0.94 -0.10 -0.01 0.00 -0.04 -0.05 -0.03 900.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.02 0.0209 0.0224 0.021 0.0205 0.0208 -29.99%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.58 0.51 0.50 0.59 0.65 0.65 0.75 -
P/RPS 0.81 0.98 1.40 3.11 0.89 1.20 2.13 -47.60%
P/EPS -1.42 -11.38 -142.86 -983.33 -33.47 -28.89 -61.48 -91.94%
EY -70.65 -8.78 -0.70 -0.10 -2.99 -3.46 -1.63 1142.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.59 0.55 0.66 0.71 0.73 0.83 19.98%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 27/06/06 30/03/06 29/12/05 27/09/05 28/06/05 28/03/05 -
Price 0.37 0.54 0.47 0.51 0.54 0.61 0.69 -
P/RPS 0.52 1.03 1.31 2.69 0.74 1.13 1.96 -58.81%
P/EPS -0.90 -12.05 -134.29 -850.00 -27.80 -27.11 -56.56 -93.72%
EY -110.76 -8.30 -0.74 -0.12 -3.60 -3.69 -1.77 1488.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.52 0.57 0.59 0.69 0.77 -6.17%

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