[OCR] QoQ TTM Result on 31-Jan-2004 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -18.84%
YoY- -5.69%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 27,592 27,034 29,284 28,107 28,196 27,413 31,977 -9.32%
PBT -3,949 -4,171 -2,946 -3,129 -2,716 -3,922 -3,757 3.36%
Tax 629 791 454 454 465 455 0 -
NP -3,320 -3,380 -2,492 -2,675 -2,251 -3,467 -3,757 -7.87%
-
NP to SH -3,320 -3,380 -2,492 -2,675 -2,251 -3,467 -3,757 -7.87%
-
Tax Rate - - - - - - - -
Total Cost 30,912 30,414 31,776 30,782 30,447 30,880 35,734 -9.17%
-
Net Worth 37,349 32,971 39,266 39,485 34,801 23,532 36,597 1.35%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 37,349 32,971 39,266 39,485 34,801 23,532 36,597 1.35%
NOSH 41,500 36,232 41,333 41,130 23,514 23,532 23,460 46.01%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin -12.03% -12.50% -8.51% -9.52% -7.98% -12.65% -11.75% -
ROE -8.89% -10.25% -6.35% -6.77% -6.47% -14.73% -10.27% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 66.49 74.61 70.85 68.34 119.91 116.49 136.30 -37.89%
EPS -8.00 -9.33 -6.03 -6.50 -9.57 -14.73 -16.01 -36.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.95 0.96 1.48 1.00 1.56 -30.58%
Adjusted Per Share Value based on latest NOSH - 41,130
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 1.54 1.51 1.64 1.57 1.58 1.53 1.79 -9.50%
EPS -0.19 -0.19 -0.14 -0.15 -0.13 -0.19 -0.21 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0184 0.0219 0.0221 0.0194 0.0131 0.0204 1.61%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.86 0.98 0.95 0.91 1.15 1.62 1.15 -
P/RPS 1.29 1.31 1.34 1.33 0.96 1.39 0.84 32.93%
P/EPS -10.75 -10.51 -15.76 -13.99 -12.01 -11.00 -7.18 30.71%
EY -9.30 -9.52 -6.35 -7.15 -8.32 -9.09 -13.93 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.00 0.95 0.78 1.62 0.74 18.85%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 27/12/04 28/09/04 30/07/04 30/03/04 19/12/03 30/09/03 24/06/03 -
Price 0.80 0.89 0.98 1.00 0.90 1.05 1.17 -
P/RPS 1.20 1.19 1.38 1.46 0.75 0.90 0.86 24.74%
P/EPS -10.00 -9.54 -16.25 -15.38 -9.40 -7.13 -7.31 23.11%
EY -10.00 -10.48 -6.15 -6.50 -10.64 -14.03 -13.69 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.03 1.04 0.61 1.05 0.75 12.02%

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