[OCR] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 7.72%
YoY- -11456.67%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 29,284 28,107 28,196 27,413 31,977 32,644 33,443 -8.48%
PBT -2,946 -3,129 -2,716 -3,922 -3,757 -2,038 -1,189 83.20%
Tax 454 454 465 455 0 -493 -656 -
NP -2,492 -2,675 -2,251 -3,467 -3,757 -2,531 -1,845 22.21%
-
NP to SH -2,492 -2,675 -2,251 -3,467 -3,757 -2,531 -1,845 22.21%
-
Tax Rate - - - - - - - -
Total Cost 31,776 30,782 30,447 30,880 35,734 35,175 35,288 -6.75%
-
Net Worth 39,266 39,485 34,801 23,532 36,597 4,134,240 3,879,636 -95.33%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 39,266 39,485 34,801 23,532 36,597 4,134,240 3,879,636 -95.33%
NOSH 41,333 41,130 23,514 23,532 23,460 2,610,000 2,415,714 -93.37%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -8.51% -9.52% -7.98% -12.65% -11.75% -7.75% -5.52% -
ROE -6.35% -6.77% -6.47% -14.73% -10.27% -0.06% -0.05% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 70.85 68.34 119.91 116.49 136.30 1.25 1.38 1284.68%
EPS -6.03 -6.50 -9.57 -14.73 -16.01 -0.10 -0.08 1689.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 1.48 1.00 1.56 1.584 1.606 -29.55%
Adjusted Per Share Value based on latest NOSH - 23,532
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 1.64 1.57 1.58 1.53 1.79 1.82 1.87 -8.38%
EPS -0.14 -0.15 -0.13 -0.19 -0.21 -0.14 -0.10 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0221 0.0194 0.0131 0.0204 2.3096 2.1674 -95.33%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.95 0.91 1.15 1.62 1.15 1.45 1.33 -
P/RPS 1.34 1.33 0.96 1.39 0.84 115.93 96.07 -94.22%
P/EPS -15.76 -13.99 -12.01 -11.00 -7.18 -1,495.26 -1,741.41 -95.66%
EY -6.35 -7.15 -8.32 -9.09 -13.93 -0.07 -0.06 2143.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.78 1.62 0.74 0.92 0.83 13.23%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/07/04 30/03/04 19/12/03 30/09/03 24/06/03 29/04/03 29/01/03 -
Price 0.98 1.00 0.90 1.05 1.17 1.17 1.27 -
P/RPS 1.38 1.46 0.75 0.90 0.86 93.55 91.74 -93.92%
P/EPS -16.25 -15.38 -9.40 -7.13 -7.31 -1,206.52 -1,662.85 -95.44%
EY -6.15 -6.50 -10.64 -14.03 -13.69 -0.08 -0.06 2096.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 0.61 1.05 0.75 0.74 0.79 19.36%

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