Highlights

[OCR] QoQ TTM Result on 2020-06-30 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -54.50%    YoY -     177.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 67,434 72,994 66,977 70,830 88,051 81,830 63,041 4.59%
  QoQ % -7.62% 8.98% -5.44% -19.56% 7.60% 29.80% -
  Horiz. % 106.97% 115.79% 106.24% 112.36% 139.67% 129.80% 100.00%
PBT 682 2,315 1,949 5,422 10,576 10,635 -8,083 -
  QoQ % -70.54% 18.78% -64.05% -48.73% -0.55% 231.57% -
  Horiz. % -8.44% -28.64% -24.11% -67.08% -130.84% -131.57% 100.00%
Tax -1,451 -1,947 -621 -1,322 -1,818 -1,597 -792 49.67%
  QoQ % 25.48% -213.53% 53.03% 27.28% -13.84% -101.64% -
  Horiz. % 183.21% 245.83% 78.41% 166.92% 229.55% 201.64% 100.00%
NP -769 368 1,328 4,100 8,758 9,038 -8,875 -80.39%
  QoQ % -308.97% -72.29% -67.61% -53.19% -3.10% 201.84% -
  Horiz. % 8.66% -4.15% -14.96% -46.20% -98.68% -101.84% 100.00%
NP to SH -336 805 993 3,917 8,608 8,921 -3,245 -77.92%
  QoQ % -141.74% -18.93% -74.65% -54.50% -3.51% 374.92% -
  Horiz. % 10.35% -24.81% -30.60% -120.71% -265.27% -274.92% 100.00%
Tax Rate 212.76 % 84.10 % 31.86 % 24.38 % 17.19 % 15.02 % - % -
  QoQ % 152.98% 163.97% 30.68% 41.83% 14.45% 0.00% -
  Horiz. % 1,416.51% 559.92% 212.12% 162.32% 114.45% 100.00% -
Total Cost 68,203 72,626 65,649 66,730 79,293 72,792 71,916 -3.47%
  QoQ % -6.09% 10.63% -1.62% -15.84% 8.93% 1.22% -
  Horiz. % 94.84% 100.99% 91.29% 92.79% 110.26% 101.22% 100.00%
Net Worth 141,742 122,911 119,596 81,207 86,580 84,266 87,160 38.25%
  QoQ % 15.32% 2.77% 47.27% -6.21% 2.75% -3.32% -
  Horiz. % 162.62% 141.02% 137.22% 93.17% 99.34% 96.68% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 141,742 122,911 119,596 81,207 86,580 84,266 87,160 38.25%
  QoQ % 15.32% 2.77% 47.27% -6.21% 2.75% -3.32% -
  Horiz. % 162.62% 141.02% 137.22% 93.17% 99.34% 96.68% 100.00%
NOSH 457,233 372,459 351,755 338,364 333,003 324,102 322,815 26.09%
  QoQ % 22.76% 5.89% 3.96% 1.61% 2.75% 0.40% -
  Horiz. % 141.64% 115.38% 108.96% 104.82% 103.16% 100.40% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -1.14 % 0.50 % 1.98 % 5.79 % 9.95 % 11.04 % -14.08 % -81.26%
  QoQ % -328.00% -74.75% -65.80% -41.81% -9.87% 178.41% -
  Horiz. % 8.10% -3.55% -14.06% -41.12% -70.67% -78.41% 100.00%
ROE -0.24 % 0.65 % 0.83 % 4.82 % 9.94 % 10.59 % -3.72 % -83.89%
  QoQ % -136.92% -21.69% -82.78% -51.51% -6.14% 384.68% -
  Horiz. % 6.45% -17.47% -22.31% -129.57% -267.20% -284.68% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.75 19.60 19.04 20.93 26.44 25.25 19.53 -17.05%
  QoQ % -24.74% 2.94% -9.03% -20.84% 4.71% 29.29% -
  Horiz. % 75.52% 100.36% 97.49% 107.17% 135.38% 129.29% 100.00%
EPS -0.07 0.22 0.28 1.16 2.58 2.75 -1.01 -83.10%
  QoQ % -131.82% -21.43% -75.86% -55.04% -6.18% 372.28% -
  Horiz. % 6.93% -21.78% -27.72% -114.85% -255.45% -272.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3100 0.3300 0.3400 0.2400 0.2600 0.2600 0.2700 9.64%
  QoQ % -6.06% -2.94% 41.67% -7.69% 0.00% -3.70% -
  Horiz. % 114.81% 122.22% 125.93% 88.89% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,146
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.00 12.98 11.91 12.60 15.66 14.56 11.21 4.64%
  QoQ % -7.55% 8.98% -5.48% -19.54% 7.55% 29.88% -
  Horiz. % 107.05% 115.79% 106.24% 112.40% 139.70% 129.88% 100.00%
EPS -0.06 0.14 0.18 0.70 1.53 1.59 -0.58 -77.93%
  QoQ % -142.86% -22.22% -74.29% -54.25% -3.77% 374.14% -
  Horiz. % 10.34% -24.14% -31.03% -120.69% -263.79% -274.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2521 0.2186 0.2128 0.1445 0.1540 0.1499 0.1550 38.26%
  QoQ % 15.32% 2.73% 47.27% -6.17% 2.74% -3.29% -
  Horiz. % 162.65% 141.03% 137.29% 93.23% 99.35% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2500 0.2650 0.2400 0.3750 0.2250 0.2600 0.2700 -
P/RPS 1.70 1.35 1.26 1.79 0.85 1.03 1.38 14.90%
  QoQ % 25.93% 7.14% -29.61% 110.59% -17.48% -25.36% -
  Horiz. % 123.19% 97.83% 91.30% 129.71% 61.59% 74.64% 100.00%
P/EPS -340.20 122.61 85.02 32.39 8.70 9.45 -26.86 442.52%
  QoQ % -377.47% 44.21% 162.49% 272.30% -7.94% 135.18% -
  Horiz. % 1,266.57% -456.48% -316.53% -120.59% -32.39% -35.18% 100.00%
EY -0.29 0.82 1.18 3.09 11.49 10.59 -3.72 -81.72%
  QoQ % -135.37% -30.51% -61.81% -73.11% 8.50% 384.68% -
  Horiz. % 7.80% -22.04% -31.72% -83.06% -308.87% -284.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.80 0.71 1.56 0.87 1.00 1.00 -13.09%
  QoQ % 1.25% 12.68% -54.49% 79.31% -13.00% 0.00% -
  Horiz. % 81.00% 80.00% 71.00% 156.00% 87.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 09/03/21 24/11/20 26/08/20 29/06/20 27/02/20 29/11/19 -
Price 0.2200 0.2400 0.2500 0.2750 0.3600 0.2550 0.2600 -
P/RPS 1.49 1.22 1.31 1.31 1.36 1.01 1.33 7.86%
  QoQ % 22.13% -6.87% 0.00% -3.68% 34.65% -24.06% -
  Horiz. % 112.03% 91.73% 98.50% 98.50% 102.26% 75.94% 100.00%
P/EPS -299.38 111.04 88.56 23.76 13.93 9.26 -25.86 410.99%
  QoQ % -369.61% 25.38% 272.73% 70.57% 50.43% 135.81% -
  Horiz. % 1,157.70% -429.39% -342.46% -91.88% -53.87% -35.81% 100.00%
EY -0.33 0.90 1.13 4.21 7.18 10.79 -3.87 -80.60%
  QoQ % -136.67% -20.35% -73.16% -41.36% -33.46% 378.81% -
  Horiz. % 8.53% -23.26% -29.20% -108.79% -185.53% -278.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.73 0.74 1.15 1.38 0.98 0.96 -18.20%
  QoQ % -2.74% -1.35% -35.65% -16.67% 40.82% 2.08% -
  Horiz. % 73.96% 76.04% 77.08% 119.79% 143.75% 102.08% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

364  391  637  1080 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.885+0.02 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.845+0.105 
 JETSON 0.435+0.05 
 SOLUTN 1.440.00 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS