[OCR] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -7.15%
YoY- -59.59%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
Revenue 44,055 21,721 21,160 20,305 22,837 27,404 27,210 10.47%
PBT -1,962 -2,249 -157 -2,760 -4,601 -3,686 -3,278 -10.06%
Tax -160 0 0 106 2,938 132 132 -
NP -2,122 -2,249 -157 -2,654 -1,663 -3,554 -3,146 -7.81%
-
NP to SH -2,122 -2,249 -157 -2,654 -1,663 -3,554 -3,146 -7.81%
-
Tax Rate - - - - - - - -
Total Cost 46,177 23,970 21,317 22,959 24,500 30,958 30,356 9.05%
-
Net Worth 43,250 44,533 13,109 14,010 16,074 17,737 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
Net Worth 43,250 44,533 13,109 14,010 16,074 17,737 0 -
NOSH 144,166 139,166 40,967 41,208 41,217 41,250 41,250 29.51%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
NP Margin -4.82% -10.35% -0.74% -13.07% -7.28% -12.97% -11.56% -
ROE -4.91% -5.05% -1.20% -18.94% -10.35% -20.04% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
RPS 30.56 15.61 51.65 49.27 55.41 66.43 65.96 -14.70%
EPS -1.47 -1.62 -0.38 -6.44 -4.03 -8.62 -7.63 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.32 0.34 0.39 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,208
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
RPS 2.46 1.21 1.18 1.13 1.28 1.53 1.52 10.46%
EPS -0.12 -0.13 -0.01 -0.15 -0.09 -0.20 -0.18 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0249 0.0073 0.0078 0.009 0.0099 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/12/07 -
Price 0.34 0.17 0.36 0.19 0.23 0.49 0.45 -
P/RPS 1.11 1.09 0.70 0.39 0.42 0.74 0.68 10.65%
P/EPS -23.10 -10.52 -93.94 -2.95 -5.70 -5.69 -5.90 32.59%
EY -4.33 -9.51 -1.06 -33.90 -17.54 -17.58 -16.95 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.53 1.13 0.56 0.59 1.14 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/12/07 CAGR
Date 19/12/12 22/12/11 28/12/10 23/12/09 22/12/08 31/12/07 - -
Price 0.28 0.19 0.35 0.23 0.40 0.45 0.00 -
P/RPS 0.92 1.22 0.68 0.47 0.72 0.68 0.00 -
P/EPS -19.02 -11.76 -91.33 -3.57 -9.91 -5.22 0.00 -
EY -5.26 -8.51 -1.09 -28.00 -10.09 -19.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.59 1.09 0.68 1.03 1.05 0.00 -

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