[OCR] YoY TTM Result on 31-Oct-2005 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 49.05%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 27,210 27,404 28,044 31,069 27,592 28,196 33,443 -3.91%
PBT -3,278 -3,686 -16,742 -802 -3,949 -2,716 -1,189 21.67%
Tax 132 132 194 399 629 465 -656 -
NP -3,146 -3,554 -16,548 -403 -3,320 -2,251 -1,845 10.87%
-
NP to SH -3,146 -3,554 -16,548 -403 -3,320 -2,251 -1,845 10.87%
-
Tax Rate - - - - - - - -
Total Cost 30,356 30,958 44,592 31,472 30,912 30,447 35,288 -2.87%
-
Net Worth 0 17,737 21,067 40,050 37,349 34,801 3,879,636 -
Dividend
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 0 17,737 21,067 40,050 37,349 34,801 3,879,636 -
NOSH 41,250 41,250 41,309 45,000 41,500 23,514 2,415,714 -54.49%
Ratio Analysis
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -11.56% -12.97% -59.01% -1.30% -12.03% -7.98% -5.52% -
ROE 0.00% -20.04% -78.55% -1.01% -8.89% -6.47% -0.05% -
Per Share
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 65.96 66.43 67.89 69.04 66.49 119.91 1.38 111.27%
EPS -7.63 -8.62 -40.06 -0.90 -8.00 -9.57 -0.08 141.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.43 0.51 0.89 0.90 1.48 1.606 -
Adjusted Per Share Value based on latest NOSH - 45,000
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 0.81 0.82 0.84 0.93 0.83 0.84 1.00 -3.99%
EPS -0.09 -0.11 -0.50 -0.01 -0.10 -0.07 -0.06 8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0053 0.0063 0.012 0.0112 0.0104 1.1613 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/07 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.45 0.49 0.39 0.59 0.86 1.15 1.33 -
P/RPS 0.68 0.74 0.57 0.85 1.29 0.96 96.07 -61.61%
P/EPS -5.90 -5.69 -0.97 -65.88 -10.75 -12.01 -1,741.41 -66.71%
EY -16.95 -17.58 -102.71 -1.52 -9.30 -8.32 -0.06 197.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 0.76 0.66 0.96 0.78 0.83 -
Price Multiplier on Announcement Date
31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date - 31/12/07 28/12/06 29/12/05 27/12/04 19/12/03 29/01/03 -
Price 0.00 0.45 0.38 0.51 0.80 0.90 1.27 -
P/RPS 0.00 0.68 0.56 0.74 1.20 0.75 91.74 -
P/EPS 0.00 -5.22 -0.95 -56.95 -10.00 -9.40 -1,662.85 -
EY 0.00 -19.15 -105.42 -1.76 -10.00 -10.64 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.05 0.75 0.57 0.89 0.61 0.79 -

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