[OCR] QoQ Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 86.3%
YoY- 71.91%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 27,034 21,372 13,441 7,026 27,413 19,501 12,747 65.14%
PBT -4,171 -1,854 -1,420 -475 -3,922 -2,830 -2,213 52.64%
Tax 791 -1 -1 0 455 0 0 -
NP -3,380 -1,855 -1,421 -475 -3,467 -2,830 -2,213 32.65%
-
NP to SH -3,380 -1,855 -1,421 -475 -3,467 -2,830 -2,213 32.65%
-
Tax Rate - - - - - - - -
Total Cost 30,414 23,227 14,862 7,501 30,880 22,331 14,960 60.55%
-
Net Worth 32,935 39,161 39,540 34,801 35,319 35,038 3,894,879 -95.86%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 32,935 39,161 39,540 34,801 35,319 35,038 3,894,879 -95.86%
NOSH 36,192 41,222 41,188 23,514 23,546 22,460 2,458,888 -94.00%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -12.50% -8.68% -10.57% -6.76% -12.65% -14.51% -17.36% -
ROE -10.26% -4.74% -3.59% -1.36% -9.82% -8.08% -0.06% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 74.69 51.85 32.63 29.88 116.42 86.82 0.52 2650.97%
EPS -9.35 -4.50 -3.45 -2.02 -14.73 -12.60 -0.09 2116.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.95 0.96 1.48 1.50 1.56 1.584 -30.91%
Adjusted Per Share Value based on latest NOSH - 23,514
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 0.81 0.64 0.40 0.21 0.82 0.58 0.38 65.70%
EPS -0.10 -0.06 -0.04 -0.01 -0.10 -0.08 -0.07 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0117 0.0118 0.0104 0.0106 0.0105 1.1658 -95.84%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.98 0.95 0.91 1.15 1.62 1.15 1.45 -
P/RPS 1.31 1.83 2.79 3.85 1.39 1.32 279.70 -97.20%
P/EPS -10.49 -21.11 -26.38 -56.93 -11.00 -9.13 -1,611.11 -96.52%
EY -9.53 -4.74 -3.79 -1.76 -9.09 -10.96 -0.06 2841.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 0.95 0.78 1.08 0.74 0.92 11.29%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 30/07/04 30/03/04 19/12/03 30/09/03 24/06/03 29/04/03 -
Price 0.89 0.98 1.00 0.90 1.05 1.17 1.17 -
P/RPS 1.19 1.89 3.06 3.01 0.90 1.35 225.69 -96.98%
P/EPS -9.53 -21.78 -28.99 -44.55 -7.13 -9.29 -1,300.00 -96.23%
EY -10.49 -4.59 -3.45 -2.24 -14.02 -10.77 -0.08 2488.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.04 0.61 0.70 0.75 0.74 20.61%

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