[OCR] YoY Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 34.57%
YoY- -868.4%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 29,456 29,218 26,882 25,494 33,508 23,496 18,180 8.36%
PBT -288 -686 -2,840 -4,426 1,136 1,642 1,456 -
Tax 0 -324 -2 0 -560 -574 -374 -
NP -288 -1,010 -2,842 -4,426 576 1,068 1,082 -
-
NP to SH -288 -1,010 -2,842 -4,426 576 1,068 1,082 -
-
Tax Rate - - - - 49.30% 34.96% 25.69% -
Total Cost 29,744 30,228 29,724 29,920 32,932 22,428 17,098 9.65%
-
Net Worth 37,440 37,254 39,540 3,894,879 39,716 34,525 30,882 3.25%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 37,440 37,254 39,540 3,894,879 39,716 34,525 30,882 3.25%
NOSH 41,142 41,393 41,188 2,458,888 23,225 23,017 22,541 10.53%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -0.98% -3.46% -10.57% -17.36% 1.72% 4.55% 5.95% -
ROE -0.77% -2.71% -7.19% -0.11% 1.45% 3.09% 3.50% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 71.59 70.59 65.27 1.04 144.27 102.08 80.65 -1.96%
EPS -0.70 -2.44 -6.90 -0.18 2.48 4.64 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.96 1.584 1.71 1.50 1.37 -6.58%
Adjusted Per Share Value based on latest NOSH - 2,610,000
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 0.88 0.87 0.80 0.76 1.00 0.70 0.54 8.47%
EPS -0.01 -0.03 -0.09 -0.13 0.02 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0112 0.0118 1.1658 0.0119 0.0103 0.0092 3.32%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.50 0.75 0.91 1.45 1.81 1.49 2.30 -
P/RPS 0.70 1.06 1.39 139.85 1.25 1.46 2.85 -20.84%
P/EPS -71.43 -30.74 -13.19 -805.56 72.98 32.11 47.92 -
EY -1.40 -3.25 -7.58 -0.12 1.37 3.11 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.83 0.95 0.92 1.06 0.99 1.68 -16.96%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 28/03/05 30/03/04 29/04/03 27/03/02 11/04/01 28/04/00 -
Price 0.47 0.69 1.00 1.17 2.14 1.10 2.80 -
P/RPS 0.66 0.98 1.53 112.85 1.48 1.08 3.47 -24.14%
P/EPS -67.14 -28.28 -14.49 -650.00 86.29 23.71 58.33 -
EY -1.49 -3.54 -6.90 -0.15 1.16 4.22 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 1.04 0.74 1.25 0.73 2.04 -20.35%

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