Highlights

[OCR] YoY Annualized Quarter Result on 2020-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 09-Mar-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     141.16%    YoY -     -90.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 72,994 81,830 74,957 38,452 36,763 37,562 45,083 6.71%
  YoY % -10.80% 9.17% 94.94% 4.59% -2.13% -16.68% -
  Horiz. % 161.91% 181.51% 166.26% 85.29% 81.55% 83.32% 100.00%
PBT 2,315 10,635 -5,545 -4,021 -7,960 -5,735 -3,460 -
  YoY % -78.23% 291.79% -37.90% 49.48% -38.80% -65.75% -
  Horiz. % -66.91% -307.37% 160.26% 116.21% 230.06% 165.75% 100.00%
Tax -1,947 -1,597 -1,494 -63 -32 -212 -147 41.62%
  YoY % -21.92% -6.89% -2,271.43% -96.88% 84.91% -44.22% -
  Horiz. % 1,324.49% 1,086.39% 1,016.33% 42.86% 21.77% 144.22% 100.00%
NP 368 9,038 -7,039 -4,084 -7,992 -5,947 -3,607 -
  YoY % -95.93% 228.40% -72.36% 48.90% -34.39% -64.87% -
  Horiz. % -10.20% -250.57% 195.15% 113.22% 221.57% 164.87% 100.00%
NP to SH 805 8,921 -7,004 -4,091 -7,991 -5,947 -3,607 -
  YoY % -90.98% 227.37% -71.21% 48.80% -34.37% -64.87% -
  Horiz. % -22.32% -247.32% 194.18% 113.42% 221.54% 164.87% 100.00%
Tax Rate 84.10 % 15.02 % - % - % - % - % - % -
  YoY % 459.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 559.92% 100.00% - - - - -
Total Cost 72,626 72,792 81,996 42,536 44,755 43,509 48,690 5.53%
  YoY % -0.23% -11.22% 92.77% -4.96% 2.86% -10.64% -
  Horiz. % 149.16% 149.50% 168.40% 87.36% 91.92% 89.36% 100.00%
Net Worth 120,750 84,266 93,568 78,024 45,662 37,858 41,733 15.38%
  YoY % 43.30% -9.94% 19.92% 70.87% 20.61% -9.29% -
  Horiz. % 289.33% 201.91% 224.20% 186.96% 109.41% 90.71% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 120,750 84,266 93,568 78,024 45,662 37,858 41,733 15.38%
  YoY % 43.30% -9.94% 19.92% 70.87% 20.61% -9.29% -
  Horiz. % 289.33% 201.91% 224.20% 186.96% 109.41% 90.71% 100.00%
NOSH 365,909 324,102 292,402 210,876 190,261 157,745 149,049 12.86%
  YoY % 12.90% 10.84% 38.66% 10.83% 20.61% 5.83% -
  Horiz. % 245.49% 217.45% 196.18% 141.48% 127.65% 105.83% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 0.50 % 11.04 % -9.39 % -10.62 % -21.74 % -15.83 % -8.00 % -
  YoY % -95.47% 217.57% 11.58% 51.15% -37.33% -97.88% -
  Horiz. % -6.25% -138.00% 117.38% 132.75% 271.75% 197.88% 100.00%
ROE 0.67 % 10.59 % -7.49 % -5.24 % -17.50 % -15.71 % -8.64 % -
  YoY % -93.67% 241.39% -42.94% 70.06% -11.39% -81.83% -
  Horiz. % -7.75% -122.57% 86.69% 60.65% 202.55% 181.83% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 19.95 25.25 25.63 18.23 19.32 23.81 30.25 -5.45%
  YoY % -20.99% -1.48% 40.59% -5.64% -18.86% -21.29% -
  Horiz. % 65.95% 83.47% 84.73% 60.26% 63.87% 78.71% 100.00%
EPS 0.22 2.75 -2.43 -1.94 -4.20 -3.77 -2.42 -
  YoY % -92.00% 213.17% -25.26% 53.81% -11.41% -55.79% -
  Horiz. % -9.09% -113.64% 100.41% 80.17% 173.55% 155.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3300 0.2600 0.3200 0.3700 0.2400 0.2400 0.2800 2.24%
  YoY % 26.92% -18.75% -13.51% 54.17% 0.00% -14.29% -
  Horiz. % 117.86% 92.86% 114.29% 132.14% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,386
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 12.38 13.88 12.72 6.52 6.24 6.37 7.65 6.70%
  YoY % -10.81% 9.12% 95.09% 4.49% -2.04% -16.73% -
  Horiz. % 161.83% 181.44% 166.27% 85.23% 81.57% 83.27% 100.00%
EPS 0.14 1.51 -1.19 -0.69 -1.36 -1.01 -0.61 -
  YoY % -90.73% 226.89% -72.46% 49.26% -34.65% -65.57% -
  Horiz. % -22.95% -247.54% 195.08% 113.11% 222.95% 165.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2049 0.1430 0.1588 0.1324 0.0775 0.0642 0.0708 15.39%
  YoY % 43.29% -9.95% 19.94% 70.84% 20.72% -9.32% -
  Horiz. % 289.41% 201.98% 224.29% 187.01% 109.46% 90.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.2650 0.2600 0.2900 0.4050 0.5600 0.2550 0.2200 -
P/RPS 1.33 1.03 1.13 2.22 2.90 1.07 0.73 8.42%
  YoY % 29.13% -8.85% -49.10% -23.45% 171.03% 46.58% -
  Horiz. % 182.19% 141.10% 154.79% 304.11% 397.26% 146.58% 100.00%
P/EPS 120.45 9.45 -12.11 -20.88 -13.33 -6.76 -9.09 -
  YoY % 1,174.60% 178.03% 42.00% -56.64% -97.19% 25.63% -
  Horiz. % -1,325.08% -103.96% 133.22% 229.70% 146.64% 74.37% 100.00%
EY 0.83 10.59 -8.26 -4.79 -7.50 -14.78 -11.00 -
  YoY % -92.16% 228.21% -72.44% 36.13% 49.26% -34.36% -
  Horiz. % -7.55% -96.27% 75.09% 43.55% 68.18% 134.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.00 0.91 1.09 2.33 1.06 0.79 0.17%
  YoY % -20.00% 9.89% -16.51% -53.22% 119.81% 34.18% -
  Horiz. % 101.27% 126.58% 115.19% 137.97% 294.94% 134.18% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 09/03/21 27/02/20 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 -
Price 0.2400 0.2550 0.2400 0.3700 0.4950 0.5900 0.2100 -
P/RPS 1.20 1.01 0.94 2.03 2.56 2.48 0.69 7.74%
  YoY % 18.81% 7.45% -53.69% -20.70% 3.23% 259.42% -
  Horiz. % 173.91% 146.38% 136.23% 294.20% 371.01% 359.42% 100.00%
P/EPS 109.09 9.26 -10.02 -19.07 -11.79 -15.65 -8.68 -
  YoY % 1,078.08% 192.42% 47.46% -61.75% 24.66% -80.30% -
  Horiz. % -1,256.80% -106.68% 115.44% 219.70% 135.83% 180.30% 100.00%
EY 0.92 10.79 -9.98 -5.24 -8.48 -6.39 -11.52 -
  YoY % -91.47% 208.12% -90.46% 38.21% -32.71% 44.53% -
  Horiz. % -7.99% -93.66% 86.63% 45.49% 73.61% 55.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.98 0.75 1.00 2.06 2.46 0.75 -0.36%
  YoY % -25.51% 30.67% -25.00% -51.46% -16.26% 228.00% -
  Horiz. % 97.33% 130.67% 100.00% 133.33% 274.67% 328.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS