[OCR] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 59.64%
YoY- 35.92%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 55,696 35,594 19,548 17,668 22,080 23,794 26,902 12.88%
PBT -3,818 -2,470 698 -1,816 -2,834 -2,136 -2,730 5.74%
Tax -166 0 0 0 0 0 0 -
NP -3,984 -2,470 698 -1,816 -2,834 -2,136 -2,730 6.49%
-
NP to SH -3,984 -2,470 698 -1,816 -2,834 -2,136 -2,730 6.49%
-
Tax Rate - - 0.00% - - - - -
Total Cost 59,680 38,064 18,850 19,484 24,914 25,930 29,632 12.36%
-
Net Worth 44,597 35,123 13,549 13,969 15,240 16,890 20,146 14.14%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 44,597 35,123 13,549 13,969 15,240 16,890 20,146 14.14%
NOSH 148,656 113,302 41,058 41,085 41,191 41,196 41,114 23.86%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -7.15% -6.94% 3.57% -10.28% -12.84% -8.98% -10.15% -
ROE -8.93% -7.03% 5.15% -13.00% -18.59% -12.65% -13.55% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 37.47 31.41 47.61 43.00 53.60 57.76 65.43 -8.86%
EPS -2.68 -2.18 1.70 -4.42 -6.88 -5.18 -6.64 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.33 0.34 0.37 0.41 0.49 -7.84%
Adjusted Per Share Value based on latest NOSH - 40,943
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.11 1.99 1.09 0.99 1.23 1.33 1.50 12.90%
EPS -0.22 -0.14 0.04 -0.10 -0.16 -0.12 -0.15 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0196 0.0076 0.0078 0.0085 0.0094 0.0113 14.06%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.205 0.24 0.34 0.46 0.30 0.42 0.35 -
P/RPS 0.55 0.76 0.71 1.07 0.56 0.73 0.53 0.61%
P/EPS -7.65 -11.01 20.00 -10.41 -4.36 -8.10 -5.27 6.40%
EY -13.07 -9.08 5.00 -9.61 -22.93 -12.34 -18.97 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.03 1.35 0.81 1.02 0.71 -0.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 25/03/08 26/03/07 -
Price 0.18 0.21 0.29 0.34 0.30 0.38 0.40 -
P/RPS 0.48 0.67 0.61 0.79 0.56 0.66 0.61 -3.91%
P/EPS -6.72 -9.63 17.06 -7.69 -4.36 -7.33 -6.02 1.84%
EY -14.89 -10.38 5.86 -13.00 -22.93 -13.64 -16.60 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.88 1.00 0.81 0.93 0.82 -5.06%

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