[OCR] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
19-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -35.59%
YoY- -121.65%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 19,681 20,305 21,887 23,005 23,462 22,837 24,319 -13.12%
PBT -2,074 -2,760 -5,727 -4,740 -4,267 -4,601 -773 92.74%
Tax 106 106 3,250 2,938 2,938 2,938 -206 -
NP -1,968 -2,654 -2,477 -1,802 -1,329 -1,663 -979 59.07%
-
NP to SH -1,968 -2,654 -2,477 -1,802 -1,329 -1,663 -979 59.07%
-
Tax Rate - - - - - - - -
Total Cost 21,649 22,959 24,364 24,807 24,791 24,500 25,298 -9.83%
-
Net Worth 13,920 14,010 14,430 15,545 15,221 16,074 16,951 -12.27%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 13,920 14,010 14,430 15,545 15,221 16,074 16,951 -12.27%
NOSH 40,943 41,208 41,231 40,909 41,140 41,217 41,346 -0.64%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -10.00% -13.07% -11.32% -7.83% -5.66% -7.28% -4.03% -
ROE -14.14% -18.94% -17.16% -11.59% -8.73% -10.35% -5.78% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 48.07 49.27 53.08 56.23 57.03 55.41 58.82 -12.55%
EPS -4.81 -6.44 -6.01 -4.40 -3.23 -4.03 -2.37 60.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.35 0.38 0.37 0.39 0.41 -11.70%
Adjusted Per Share Value based on latest NOSH - 40,909
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 0.59 0.61 0.66 0.69 0.70 0.68 0.73 -13.19%
EPS -0.06 -0.08 -0.07 -0.05 -0.04 -0.05 -0.03 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0042 0.0042 0.0043 0.0047 0.0046 0.0048 0.0051 -12.10%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.46 0.19 0.30 0.31 0.30 0.23 0.32 -
P/RPS 0.96 0.39 0.57 0.55 0.53 0.42 0.54 46.59%
P/EPS -9.57 -2.95 -4.99 -7.04 -9.29 -5.70 -13.51 -20.48%
EY -10.45 -33.90 -20.03 -14.21 -10.77 -17.54 -7.40 25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.56 0.86 0.82 0.81 0.59 0.78 44.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 23/12/09 30/09/09 19/06/09 24/03/09 22/12/08 - -
Price 0.34 0.23 0.23 0.31 0.30 0.40 0.00 -
P/RPS 0.71 0.47 0.43 0.55 0.53 0.72 0.00 -
P/EPS -7.07 -3.57 -3.83 -7.04 -9.29 -9.91 0.00 -
EY -14.14 -28.00 -26.12 -14.21 -10.77 -10.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 0.66 0.82 0.81 1.03 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