[OCR] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 45.2%
YoY- 71.91%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 28,020 34,144 30,336 28,104 24,972 37,804 25,176 1.79%
PBT -2,776 -108 -1,012 -1,900 -6,724 1,004 2,004 -
Tax 0 0 -648 0 6,724 -508 -636 -
NP -2,776 -108 -1,660 -1,900 0 496 1,368 -
-
NP to SH -2,776 -108 -1,660 -1,900 -6,764 496 1,368 -
-
Tax Rate - - - - - 50.60% 31.74% -
Total Cost 30,796 34,252 31,996 30,004 24,972 37,308 23,808 4.38%
-
Net Worth 21,067 40,050 37,349 34,801 3,879,636 39,266 34,429 -7.85%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 21,067 40,050 37,349 34,801 3,879,636 39,266 34,429 -7.85%
NOSH 41,309 45,000 41,500 23,514 2,415,714 22,962 22,953 10.28%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -9.91% -0.32% -5.47% -6.76% 0.00% 1.31% 5.43% -
ROE -13.18% -0.27% -4.44% -5.46% -0.17% 1.26% 3.97% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 67.83 75.88 73.10 119.52 1.03 164.63 109.68 -7.69%
EPS -6.72 -0.24 -4.00 -8.08 -0.28 2.16 5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.89 0.90 1.48 1.606 1.71 1.50 -16.44%
Adjusted Per Share Value based on latest NOSH - 23,514
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 1.57 1.91 1.69 1.57 1.40 2.11 1.41 1.80%
EPS -0.16 -0.01 -0.09 -0.11 -0.38 0.03 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0224 0.0209 0.0194 2.1674 0.0219 0.0192 -7.78%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.39 0.59 0.86 1.15 1.33 1.25 2.19 -
P/RPS 0.57 0.78 1.18 0.96 128.66 0.76 2.00 -18.86%
P/EPS -5.80 -245.83 -21.50 -14.23 -475.00 57.87 36.74 -
EY -17.23 -0.41 -4.65 -7.03 -0.21 1.73 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.96 0.78 0.83 0.73 1.46 -10.30%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 29/12/05 27/12/04 19/12/03 29/01/03 02/01/02 31/01/01 -
Price 0.38 0.51 0.80 0.90 1.27 1.39 1.49 -
P/RPS 0.56 0.67 1.09 0.75 122.86 0.84 1.36 -13.74%
P/EPS -5.65 -212.50 -20.00 -11.14 -453.57 64.35 25.00 -
EY -17.68 -0.47 -5.00 -8.98 -0.22 1.55 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 0.89 0.61 0.79 0.81 0.99 -4.51%

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