[OCR] YoY Quarter 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- -3.24%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 8,058 7,836 5,662 7,912 12,476 14,666 13,198 -7.89%
PBT -14,228 -269 -2,317 -1,092 -927 3,060 3,076 -
Tax 194 399 792 455 927 -1,147 -1,236 -
NP -14,034 130 -1,525 -637 0 1,913 1,840 -
-
NP to SH -14,034 130 -1,525 -637 -927 1,913 1,840 -
-
Tax Rate - - - - - 37.48% 40.18% -
Total Cost 22,092 7,706 7,187 8,549 12,476 12,753 11,358 11.72%
-
Net Worth 22,243 37,322 32,971 23,532 39,928 38,168 34,270 -6.94%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 22,243 37,322 32,971 23,532 39,928 38,168 34,270 -6.94%
NOSH 41,191 41,935 36,232 23,532 23,350 22,992 23,000 10.19%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -174.16% 1.66% -26.93% -8.05% 0.00% 13.04% 13.94% -
ROE -63.09% 0.35% -4.63% -2.71% -2.32% 5.01% 5.37% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 19.56 18.69 15.63 33.62 53.43 63.79 57.38 -16.41%
EPS -34.07 0.31 -4.22 -2.70 -3.97 8.32 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.89 0.91 1.00 1.71 1.66 1.49 -15.55%
Adjusted Per Share Value based on latest NOSH - 23,532
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 0.24 0.23 0.17 0.24 0.37 0.44 0.40 -8.15%
EPS -0.42 0.00 -0.05 -0.02 -0.03 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0112 0.0099 0.007 0.012 0.0114 0.0103 -6.91%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.58 0.65 0.98 1.62 1.60 1.40 2.48 -
P/RPS 2.96 3.48 6.27 4.82 2.99 2.19 4.32 -6.10%
P/EPS -1.70 209.68 -23.28 -59.85 -40.30 16.83 31.00 -
EY -58.74 0.48 -4.29 -1.67 -2.48 5.94 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.73 1.08 1.62 0.94 0.84 1.66 -7.05%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 27/09/05 28/09/04 30/09/03 27/09/02 27/09/01 25/09/00 -
Price 0.37 0.54 0.89 1.05 1.43 1.17 2.18 -
P/RPS 1.89 2.89 5.70 3.12 2.68 1.83 3.80 -10.98%
P/EPS -1.09 174.19 -21.15 -38.79 -36.02 14.06 27.25 -
EY -92.08 0.57 -4.73 -2.58 -2.78 7.11 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.98 1.05 0.84 0.70 1.46 -11.73%

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