[OCR] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -6050.0%
YoY- -166.7%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 27,413 31,977 32,644 33,443 36,651 38,841 38,144 -19.81%
PBT -3,922 -3,757 -2,038 -1,189 743 4,730 4,479 -
Tax 455 0 -493 -656 -773 -1,920 -1,741 -
NP -3,467 -3,757 -2,531 -1,845 -30 2,810 2,738 -
-
NP to SH -3,467 -3,757 -2,531 -1,845 -30 2,810 2,738 -
-
Tax Rate - - - - 104.04% 40.59% 38.87% -
Total Cost 30,880 35,734 35,175 35,288 36,681 36,031 35,406 -8.73%
-
Net Worth 23,532 36,597 4,134,240 3,879,636 39,928 40,212 39,498 -29.26%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 23,532 36,597 4,134,240 3,879,636 39,928 40,212 39,498 -29.26%
NOSH 23,532 23,460 2,610,000 2,415,714 23,350 23,244 23,098 1.25%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -12.65% -11.75% -7.75% -5.52% -0.08% 7.23% 7.18% -
ROE -14.73% -10.27% -0.06% -0.05% -0.08% 6.99% 6.93% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 116.49 136.30 1.25 1.38 156.96 167.10 165.14 -20.80%
EPS -14.73 -16.01 -0.10 -0.08 -0.13 12.09 11.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.584 1.606 1.71 1.73 1.71 -30.13%
Adjusted Per Share Value based on latest NOSH - 2,415,714
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.53 1.79 1.82 1.87 2.05 2.17 2.13 -19.84%
EPS -0.19 -0.21 -0.14 -0.10 0.00 0.16 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0204 2.3096 2.1674 0.0223 0.0225 0.0221 -29.50%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.62 1.15 1.45 1.33 1.60 1.87 1.81 -
P/RPS 1.39 0.84 115.93 96.07 1.02 1.12 1.10 16.93%
P/EPS -11.00 -7.18 -1,495.26 -1,741.41 -1,245.34 15.47 15.27 -
EY -9.09 -13.93 -0.07 -0.06 -0.08 6.46 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.74 0.92 0.83 0.94 1.08 1.06 32.78%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 24/06/03 29/04/03 29/01/03 27/09/02 15/07/02 27/03/02 -
Price 1.05 1.17 1.17 1.27 1.43 1.51 2.14 -
P/RPS 0.90 0.86 93.55 91.74 0.91 0.90 1.30 -21.79%
P/EPS -7.13 -7.31 -1,206.52 -1,662.85 -1,113.02 12.49 18.05 -
EY -14.03 -13.69 -0.08 -0.06 -0.09 8.01 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.75 0.74 0.79 0.84 0.87 1.25 -11.00%

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 ⃤ & 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