[OCR] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 19.29%
YoY- 35.92%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 27,848 17,797 9,774 8,834 11,040 11,897 13,451 12.88%
PBT -1,909 -1,235 349 -908 -1,417 -1,068 -1,365 5.74%
Tax -83 0 0 0 0 0 0 -
NP -1,992 -1,235 349 -908 -1,417 -1,068 -1,365 6.49%
-
NP to SH -1,992 -1,235 349 -908 -1,417 -1,068 -1,365 6.49%
-
Tax Rate - - 0.00% - - - - -
Total Cost 29,840 19,032 9,425 9,742 12,457 12,965 14,816 12.36%
-
Net Worth 44,597 35,123 13,549 13,969 15,240 16,890 20,146 14.14%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 44,597 35,123 13,549 13,969 15,240 16,890 20,146 14.14%
NOSH 148,656 113,302 41,058 41,085 41,191 41,196 41,114 23.86%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -7.15% -6.94% 3.57% -10.28% -12.84% -8.98% -10.15% -
ROE -4.47% -3.52% 2.58% -6.50% -9.30% -6.32% -6.78% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 18.73 15.71 23.80 21.50 26.80 28.88 32.72 -8.87%
EPS -1.34 -1.09 0.85 -2.21 -3.44 -2.59 -3.32 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.33 0.34 0.37 0.41 0.49 -7.84%
Adjusted Per Share Value based on latest NOSH - 40,943
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.83 0.53 0.29 0.26 0.33 0.36 0.40 12.92%
EPS -0.06 -0.04 0.01 -0.03 -0.04 -0.03 -0.04 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0105 0.0041 0.0042 0.0046 0.0051 0.006 14.17%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.205 0.24 0.34 0.46 0.30 0.42 0.35 -
P/RPS 1.09 1.53 1.43 2.14 1.12 1.45 1.07 0.30%
P/EPS -15.30 -22.02 40.00 -20.81 -8.72 -16.20 -10.54 6.40%
EY -6.54 -4.54 2.50 -4.80 -11.47 -6.17 -9.49 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.03 1.35 0.81 1.02 0.71 -0.71%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 21/03/11 26/03/10 24/03/09 25/03/08 26/03/07 -
Price 0.18 0.21 0.29 0.34 0.30 0.38 0.40 -
P/RPS 0.96 1.34 1.22 1.58 1.12 1.32 1.22 -3.91%
P/EPS -13.43 -19.27 34.12 -15.38 -8.72 -14.66 -12.05 1.82%
EY -7.44 -5.19 2.93 -6.50 -11.47 -6.82 -8.30 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.88 1.00 0.81 0.93 0.82 -5.06%

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