[OCR] YoY TTM Result on 30-Apr-2004 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 6.84%
YoY- 33.67%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 27,862 29,353 27,943 29,284 31,977 38,841 31,669 -2.11%
PBT -14,989 -2,116 -3,076 -2,946 -3,757 4,730 4,748 -
Tax 194 399 630 454 0 -1,920 -1,837 -
NP -14,795 -1,717 -2,446 -2,492 -3,757 2,810 2,911 -
-
NP to SH -14,795 -1,717 -2,446 -2,492 -3,757 2,810 2,911 -
-
Tax Rate - - - - - 40.59% 38.69% -
Total Cost 42,657 31,070 30,389 31,776 35,734 36,031 28,758 6.78%
-
Net Worth 20,989 35,874 36,657 39,266 36,597 40,212 35,031 -8.17%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 20,989 35,874 36,657 39,266 36,597 40,212 35,031 -8.17%
NOSH 41,156 41,234 41,188 41,333 23,460 23,244 23,047 10.14%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -53.10% -5.85% -8.75% -8.51% -11.75% 7.23% 9.19% -
ROE -70.49% -4.79% -6.67% -6.35% -10.27% 6.99% 8.31% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 67.70 71.18 67.84 70.85 136.30 167.10 137.41 -11.12%
EPS -35.95 -4.16 -5.94 -6.03 -16.01 12.09 12.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.87 0.89 0.95 1.56 1.73 1.52 -16.63%
Adjusted Per Share Value based on latest NOSH - 41,333
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 1.56 1.64 1.56 1.64 1.79 2.17 1.77 -2.08%
EPS -0.83 -0.10 -0.14 -0.14 -0.21 0.16 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.02 0.0205 0.0219 0.0204 0.0225 0.0196 -8.23%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.34 0.51 0.65 0.95 1.15 1.87 1.25 -
P/RPS 0.50 0.72 0.96 1.34 0.84 1.12 0.91 -9.49%
P/EPS -0.95 -12.25 -10.95 -15.76 -7.18 15.47 9.90 -
EY -105.73 -8.16 -9.14 -6.35 -13.93 6.46 10.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.73 1.00 0.74 1.08 0.82 -3.30%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 28/06/05 30/07/04 24/06/03 15/07/02 26/06/01 -
Price 0.36 0.54 0.61 0.98 1.17 1.51 1.16 -
P/RPS 0.53 0.76 0.90 1.38 0.86 0.90 0.84 -7.38%
P/EPS -1.00 -12.97 -10.27 -16.25 -7.31 12.49 9.18 -
EY -99.86 -7.71 -9.74 -6.15 -13.69 8.01 10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.69 1.03 0.75 0.87 0.76 -1.12%

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