[OCR] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -46.02%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Revenue 143,596 98,880 89,816 112,056 87,172 0 47,824 18.69%
PBT 3,504 10,032 712 7,244 7,480 0 1,340 16.16%
Tax -760 0 -304 -2,288 -1,404 0 -264 17.91%
NP 2,744 10,032 408 4,956 6,076 0 1,076 15.70%
-
NP to SH 228 8,644 252 4,816 6,068 0 1,152 -22.31%
-
Tax Rate 21.69% 0.00% 42.70% 31.58% 18.77% - 19.70% -
Total Cost 140,852 88,848 89,408 107,100 81,096 0 46,748 18.75%
-
Net Worth 178,199 166,250 141,742 86,580 86,192 0 88,800 11.46%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Net Worth 178,199 166,250 141,742 86,580 86,192 0 88,800 11.46%
NOSH 989,998 887,998 458,181 334,455 321,919 279,712 240,000 24.71%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
NP Margin 1.91% 10.15% 0.45% 4.42% 6.97% 0.00% 2.25% -
ROE 0.13% 5.20% 0.18% 5.56% 7.04% 0.00% 1.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 14.50 12.49 19.64 33.65 27.31 0.00 19.93 -4.83%
EPS 0.04 1.08 0.04 1.44 1.92 0.00 0.48 -32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.31 0.26 0.27 0.00 0.37 -10.62%
Adjusted Per Share Value based on latest NOSH - 334,455
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 4.30 2.96 2.69 3.35 2.61 0.00 1.43 18.71%
EPS 0.01 0.26 0.01 0.14 0.18 0.00 0.03 -15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0498 0.0424 0.0259 0.0258 0.00 0.0266 11.44%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 -
Price 0.085 0.105 0.25 0.225 0.27 0.45 0.385 -
P/RPS 0.59 0.84 1.27 0.67 0.99 0.00 1.93 -16.86%
P/EPS 369.08 9.62 453.60 15.56 14.20 0.00 80.21 26.85%
EY 0.27 10.40 0.22 6.43 7.04 0.00 1.25 -21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.81 0.87 1.00 0.00 1.04 -11.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date 30/05/23 27/05/22 27/05/21 29/06/20 29/05/19 - 14/12/16 -
Price 0.08 0.10 0.22 0.36 0.32 0.00 0.40 -
P/RPS 0.55 0.80 1.12 1.07 1.17 0.00 2.01 -18.28%
P/EPS 347.37 9.16 399.17 24.89 16.83 0.00 83.33 24.91%
EY 0.29 10.92 0.25 4.02 5.94 0.00 1.20 -19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.71 1.38 1.19 0.00 1.08 -13.05%

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