[OCR] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -469.76%
YoY- -453.87%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 37,032 41,678 55,696 35,594 19,548 17,668 22,080 8.99%
PBT -2,204 -4,016 -3,818 -2,470 698 -1,816 -2,834 -4.10%
Tax -196 -176 -166 0 0 0 0 -
NP -2,400 -4,192 -3,984 -2,470 698 -1,816 -2,834 -2.73%
-
NP to SH -2,400 -4,192 -3,984 -2,470 698 -1,816 -2,834 -2.73%
-
Tax Rate - - - - 0.00% - - -
Total Cost 39,432 45,870 59,680 38,064 18,850 19,484 24,914 7.94%
-
Net Worth 47,647 41,611 44,597 35,123 13,549 13,969 15,240 20.91%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 47,647 41,611 44,597 35,123 13,549 13,969 15,240 20.91%
NOSH 176,470 154,117 148,656 113,302 41,058 41,085 41,191 27.42%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -6.48% -10.06% -7.15% -6.94% 3.57% -10.28% -12.84% -
ROE -5.04% -10.07% -8.93% -7.03% 5.15% -13.00% -18.59% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 20.98 27.04 37.47 31.41 47.61 43.00 53.60 -14.46%
EPS -1.36 -2.72 -2.68 -2.18 1.70 -4.42 -6.88 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.31 0.33 0.34 0.37 -5.11%
Adjusted Per Share Value based on latest NOSH - 136,116
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 1.11 1.25 1.67 1.07 0.59 0.53 0.66 9.04%
EPS -0.07 -0.13 -0.12 -0.07 0.02 -0.05 -0.08 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0143 0.0125 0.0133 0.0105 0.0041 0.0042 0.0046 20.79%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.60 0.255 0.205 0.24 0.34 0.46 0.30 -
P/RPS 2.86 0.94 0.55 0.76 0.71 1.07 0.56 31.21%
P/EPS -44.12 -9.38 -7.65 -11.01 20.00 -10.41 -4.36 47.04%
EY -2.27 -10.67 -13.07 -9.08 5.00 -9.61 -22.93 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.94 0.68 0.77 1.03 1.35 0.81 18.28%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 -
Price 0.485 0.23 0.18 0.21 0.29 0.34 0.30 -
P/RPS 2.31 0.85 0.48 0.67 0.61 0.79 0.56 26.62%
P/EPS -35.66 -8.46 -6.72 -9.63 17.06 -7.69 -4.36 41.92%
EY -2.80 -11.83 -14.89 -10.38 5.86 -13.00 -22.93 -29.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.85 0.60 0.68 0.88 1.00 0.81 14.22%

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