[OCR] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -5536.67%
YoY- -1463.71%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 27,413 19,501 12,747 6,243 36,651 24,175 16,754 38.97%
PBT -3,922 -2,830 -2,213 -1,681 501 1,428 568 -
Tax 455 0 0 1,681 -501 -531 -280 -
NP -3,467 -2,830 -2,213 0 0 897 288 -
-
NP to SH -3,467 -2,830 -2,213 -1,691 -30 897 288 -
-
Tax Rate - - - - 100.00% 37.18% 49.30% -
Total Cost 30,880 22,331 14,960 6,243 36,651 23,278 16,466 52.25%
-
Net Worth 35,319 35,038 3,894,879 3,879,636 39,461 39,995 39,716 -7.54%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 35,319 35,038 3,894,879 3,879,636 39,461 39,995 39,716 -7.54%
NOSH 23,546 22,460 2,458,888 2,415,714 23,076 23,118 23,225 0.92%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -12.65% -14.51% -17.36% 0.00% 0.00% 3.71% 1.72% -
ROE -9.82% -8.08% -0.06% -0.04% -0.08% 2.24% 0.73% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 116.42 86.82 0.52 0.26 158.82 104.57 72.14 37.70%
EPS -14.73 -12.60 -0.09 -0.07 -0.13 3.88 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.56 1.584 1.606 1.71 1.73 1.71 -8.38%
Adjusted Per Share Value based on latest NOSH - 2,415,714
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 0.82 0.58 0.38 0.19 1.10 0.72 0.50 39.19%
EPS -0.10 -0.08 -0.07 -0.05 0.00 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0105 1.1658 1.1613 0.0118 0.012 0.0119 -7.44%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.62 1.15 1.45 1.33 1.60 1.87 1.81 -
P/RPS 1.39 1.32 279.70 514.64 1.01 1.79 2.51 -32.63%
P/EPS -11.00 -9.13 -1,611.11 -1,900.00 -1,230.77 48.20 145.97 -
EY -9.09 -10.96 -0.06 -0.05 -0.08 2.07 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 0.92 0.83 0.94 1.08 1.06 1.25%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 24/06/03 29/04/03 29/01/03 27/09/02 15/07/02 27/03/02 -
Price 1.05 1.17 1.17 1.27 1.43 1.51 2.14 -
P/RPS 0.90 1.35 225.69 491.42 0.90 1.44 2.97 -54.98%
P/EPS -7.13 -9.29 -1,300.00 -1,814.29 -1,100.00 38.92 172.58 -
EY -14.02 -10.77 -0.08 -0.06 -0.09 2.57 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.74 0.79 0.84 0.87 1.25 -32.13%

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