[OCR] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 20.08%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 24,867 19,985 19,681 23,462 26,502 28,298 30,236 -3.20%
PBT -3,746 -279 -2,074 -4,267 -4,686 -17,297 -829 28.56%
Tax 0 0 106 2,938 132 194 399 -
NP -3,746 -279 -1,968 -1,329 -4,554 -17,103 -430 43.42%
-
NP to SH -3,746 -279 -1,968 -1,329 -4,554 -17,103 -430 43.42%
-
Tax Rate - - - - - - - -
Total Cost 28,613 20,264 21,649 24,791 31,056 45,401 30,666 -1.14%
-
Net Worth 42,196 13,630 13,920 15,221 16,883 20,201 38,025 1.74%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 42,196 13,630 13,920 15,221 16,883 20,201 38,025 1.74%
NOSH 136,116 41,304 40,943 41,140 41,179 41,226 41,785 21.74%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -15.06% -1.40% -10.00% -5.66% -17.18% -60.44% -1.42% -
ROE -8.88% -2.05% -14.14% -8.73% -26.97% -84.66% -1.13% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 18.27 48.38 48.07 57.03 64.36 68.64 72.36 -20.49%
EPS -2.75 -0.68 -4.81 -3.23 -11.06 -41.48 -1.03 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.34 0.37 0.41 0.49 0.91 -16.42%
Adjusted Per Share Value based on latest NOSH - 41,140
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 1.39 1.12 1.10 1.31 1.48 1.58 1.69 -3.20%
EPS -0.21 -0.02 -0.11 -0.07 -0.25 -0.96 -0.02 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0076 0.0078 0.0085 0.0094 0.0113 0.0212 1.80%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.24 0.34 0.46 0.30 0.42 0.35 0.50 -
P/RPS 1.31 0.70 0.96 0.53 0.65 0.51 0.69 11.27%
P/EPS -8.72 -50.34 -9.57 -9.29 -3.80 -0.84 -48.59 -24.88%
EY -11.47 -1.99 -10.45 -10.77 -26.33 -118.53 -2.06 33.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.03 1.35 0.81 1.02 0.71 0.55 5.76%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 21/03/11 26/03/10 24/03/09 - 26/03/07 30/03/06 -
Price 0.21 0.29 0.34 0.30 0.00 0.40 0.47 -
P/RPS 1.15 0.60 0.71 0.53 0.00 0.58 0.65 9.97%
P/EPS -7.63 -42.93 -7.07 -9.29 0.00 -0.96 -45.67 -25.77%
EY -13.11 -2.33 -14.14 -10.77 0.00 -103.71 -2.19 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 1.00 0.81 0.00 0.82 0.52 4.57%

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