[OCR] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 35.69%
YoY- -246.9%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
Revenue 165,173 57,388 66,977 63,041 25,052 35,014 38,356 21.73%
PBT 7,761 -24,539 1,949 -8,083 5,190 -5,725 -5,902 -
Tax -1,251 -1,706 -621 -792 -365 -23 -218 26.53%
NP 6,510 -26,245 1,328 -8,875 4,825 -5,748 -6,120 -
-
NP to SH -3,253 -23,762 993 -3,245 2,209 -5,618 -6,120 -8.15%
-
Tax Rate 16.12% - 31.86% - 7.03% - - -
Total Cost 158,663 83,633 65,649 71,916 20,227 40,762 44,476 18.68%
-
Net Worth 166,533 119,983 119,596 87,160 0 46,374 52,802 16.73%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
Net Worth 166,533 119,983 119,596 87,160 0 46,374 52,802 16.73%
NOSH 989,998 589,386 408,468 327,915 292,395 210,793 203,085 23.78%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
NP Margin 3.94% -45.73% 1.98% -14.08% 19.26% -16.42% -15.96% -
ROE -1.95% -19.80% 0.83% -3.72% 0.00% -12.11% -11.59% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
RPS 18.84 11.00 19.04 19.53 8.57 16.61 18.89 -0.03%
EPS -0.37 -4.56 0.28 -1.01 0.76 -2.67 -3.01 -24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.34 0.27 0.00 0.22 0.26 -4.13%
Adjusted Per Share Value based on latest NOSH - 327,915
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
RPS 4.94 1.72 2.00 1.89 0.75 1.05 1.15 21.69%
EPS -0.10 -0.71 0.03 -0.10 0.07 -0.17 -0.18 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0359 0.0358 0.0261 0.00 0.0139 0.0158 16.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/04/16 30/04/15 -
Price 0.09 0.14 0.24 0.27 0.325 0.495 0.505 -
P/RPS 0.48 1.27 1.26 1.38 3.79 2.98 2.67 -20.63%
P/EPS -24.25 -3.07 85.02 -26.86 43.02 -18.57 -16.76 5.10%
EY -4.12 -32.54 1.18 -3.72 2.32 -5.38 -5.97 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.71 1.00 0.00 2.25 1.94 -17.38%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 CAGR
Date 29/11/22 29/11/21 24/11/20 29/11/19 - 23/06/16 26/06/15 -
Price 0.115 0.16 0.25 0.26 0.00 0.455 0.48 -
P/RPS 0.61 1.45 1.31 1.33 0.00 2.74 2.54 -17.47%
P/EPS -30.99 -3.51 88.56 -25.86 0.00 -17.07 -15.93 9.37%
EY -3.23 -28.47 1.13 -3.87 0.00 -5.86 -6.28 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.74 0.96 0.00 2.07 1.85 -13.88%

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