[OCR] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 12.97%
YoY- 34.45%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 26,405 28,689 29,708 28,496 26,001 32,233 24,629 1.16%
PBT -1,014 -2,462 -1,018 -2,472 -3,773 1,904 1,810 -
Tax 0 0 -216 -1 0 -708 -806 -
NP -1,014 -2,462 -1,234 -2,473 -3,773 1,196 1,004 -
-
NP to SH -1,014 -2,462 -1,234 -2,473 -3,773 1,196 1,004 -
-
Tax Rate - - - - - 37.18% 44.53% -
Total Cost 27,419 31,151 30,942 30,969 29,774 31,037 23,625 2.51%
-
Net Worth 20,978 35,868 36,628 39,161 35,038 39,995 35,001 -8.17%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 20,978 35,868 36,628 39,161 35,038 39,995 35,001 -8.17%
NOSH 41,135 41,227 41,155 41,222 22,460 23,118 23,027 10.14%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -3.84% -8.58% -4.16% -8.68% -14.51% 3.71% 4.08% -
ROE -4.84% -6.87% -3.37% -6.32% -10.77% 2.99% 2.87% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 64.19 69.59 72.18 69.13 115.77 139.43 106.96 -8.15%
EPS -2.47 -5.97 -3.00 -6.00 -16.80 5.17 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.87 0.89 0.95 1.56 1.73 1.52 -16.63%
Adjusted Per Share Value based on latest NOSH - 41,333
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 0.79 0.86 0.89 0.85 0.78 0.96 0.74 1.09%
EPS -0.03 -0.07 -0.04 -0.07 -0.11 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0107 0.011 0.0117 0.0105 0.012 0.0105 -8.15%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.34 0.51 0.65 0.95 1.15 1.87 1.25 -
P/RPS 0.53 0.73 0.90 1.37 0.99 1.34 1.17 -12.35%
P/EPS -13.78 -8.54 -21.67 -15.83 -6.85 36.15 28.67 -
EY -7.25 -11.71 -4.62 -6.32 -14.61 2.77 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.73 1.00 0.74 1.08 0.82 -3.30%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 28/06/05 30/07/04 24/06/03 15/07/02 26/06/01 -
Price 0.36 0.54 0.61 0.98 1.17 1.51 1.16 -
P/RPS 0.56 0.78 0.85 1.42 1.01 1.08 1.08 -10.36%
P/EPS -14.59 -9.04 -20.33 -16.33 -6.96 29.19 26.61 -
EY -6.85 -11.06 -4.92 -6.12 -14.36 3.43 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.69 1.03 0.75 0.87 0.76 -1.12%

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