[OCR] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 54.58%
YoY- -18.67%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 19,045 14,303 8,834 3,188 21,886 17,148 11,040 43.98%
PBT -1,278 -888 -908 -1,125 -2,583 -1,372 -1,417 -6.66%
Tax 0 0 0 0 106 0 0 -
NP -1,278 -888 -908 -1,125 -2,477 -1,372 -1,417 -6.66%
-
NP to SH -1,278 -888 -908 -1,125 -2,477 -1,372 -1,417 -6.66%
-
Tax Rate - - - - - - - -
Total Cost 20,323 15,191 9,742 4,313 24,363 18,520 12,457 38.70%
-
Net Worth 13,177 13,977 13,969 14,011 14,425 15,609 15,240 -9.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 13,177 13,977 13,969 14,011 14,425 15,609 15,240 -9.26%
NOSH 41,179 41,111 41,085 41,209 41,214 41,077 41,191 -0.01%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -6.71% -6.21% -10.28% -35.29% -11.32% -8.00% -12.84% -
ROE -9.70% -6.35% -6.50% -8.03% -17.17% -8.79% -9.30% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 46.25 34.79 21.50 7.74 53.10 41.75 26.80 44.01%
EPS -3.73 -2.16 -2.21 -2.73 -6.01 -3.34 -3.44 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.34 0.34 0.35 0.38 0.37 -9.24%
Adjusted Per Share Value based on latest NOSH - 41,208
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.06 0.80 0.49 0.18 1.22 0.96 0.62 43.12%
EPS -0.07 -0.05 -0.05 -0.06 -0.14 -0.08 -0.08 -8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0078 0.0078 0.0078 0.0081 0.0087 0.0085 -8.84%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.33 0.28 0.46 0.19 0.30 0.31 0.30 -
P/RPS 0.71 0.80 2.14 2.46 0.56 0.74 1.12 -26.26%
P/EPS -10.63 -12.96 -20.81 -6.96 -4.99 -9.28 -8.72 14.15%
EY -9.40 -7.71 -4.80 -14.37 -20.03 -10.77 -11.47 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.82 1.35 0.56 0.86 0.82 0.81 17.42%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 23/06/10 26/03/10 23/12/09 30/09/09 19/06/09 24/03/09 -
Price 0.37 0.25 0.34 0.23 0.23 0.31 0.30 -
P/RPS 0.80 0.72 1.58 2.97 0.43 0.74 1.12 -20.14%
P/EPS -11.92 -11.57 -15.38 -8.42 -3.83 -9.28 -8.72 23.24%
EY -8.39 -8.64 -6.50 -11.87 -26.13 -10.77 -11.47 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.74 1.00 0.68 0.66 0.82 0.81 27.13%

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