[OCR] QoQ TTM Result on 31-Jan-2005 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 25.78%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 31,069 30,117 27,943 28,202 27,592 27,034 29,284 4.01%
PBT -802 -1,028 -3,076 -3,094 -3,949 -4,171 -2,946 -57.89%
Tax 399 237 630 630 629 791 454 -8.22%
NP -403 -791 -2,446 -2,464 -3,320 -3,380 -2,492 -70.21%
-
NP to SH -403 -791 -2,446 -2,464 -3,320 -3,380 -2,492 -70.21%
-
Tax Rate - - - - - - - -
Total Cost 31,472 30,908 30,389 30,666 30,912 30,414 31,776 -0.63%
-
Net Worth 40,050 37,322 36,657 36,818 37,349 32,971 39,266 1.32%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 40,050 37,322 36,657 36,818 37,349 32,971 39,266 1.32%
NOSH 45,000 41,935 41,188 40,909 41,500 36,232 41,333 5.81%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin -1.30% -2.63% -8.75% -8.74% -12.03% -12.50% -8.51% -
ROE -1.01% -2.12% -6.67% -6.69% -8.89% -10.25% -6.35% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 69.04 71.82 67.84 68.94 66.49 74.61 70.85 -1.70%
EPS -0.90 -1.89 -5.94 -6.02 -8.00 -9.33 -6.03 -71.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.90 0.90 0.91 0.95 -4.24%
Adjusted Per Share Value based on latest NOSH - 40,909
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 0.93 0.90 0.84 0.84 0.83 0.81 0.88 3.74%
EPS -0.01 -0.02 -0.07 -0.07 -0.10 -0.10 -0.07 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0112 0.011 0.011 0.0112 0.0099 0.0118 1.12%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.59 0.65 0.65 0.75 0.86 0.98 0.95 -
P/RPS 0.85 0.91 0.96 1.09 1.29 1.31 1.34 -26.11%
P/EPS -65.88 -34.46 -10.95 -12.45 -10.75 -10.51 -15.76 158.82%
EY -1.52 -2.90 -9.14 -8.03 -9.30 -9.52 -6.35 -61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.73 0.83 0.96 1.08 1.00 -24.13%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 27/09/05 28/06/05 28/03/05 27/12/04 28/09/04 30/07/04 -
Price 0.51 0.54 0.61 0.69 0.80 0.89 0.98 -
P/RPS 0.74 0.75 0.90 1.00 1.20 1.19 1.38 -33.92%
P/EPS -56.95 -28.63 -10.27 -11.46 -10.00 -9.54 -16.25 130.19%
EY -1.76 -3.49 -9.74 -8.73 -10.00 -10.48 -6.15 -56.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.69 0.77 0.89 0.98 1.03 -32.52%

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