Highlights

[OCR] YoY 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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 70,830 49,960 33,332 90,926 59,113 38,314 35,239 13.76%
  YoY % 41.77% 49.89% -63.34% 53.82% 54.29% 8.73% -
  Horiz. % 201.00% 141.77% 94.59% 258.03% 167.75% 108.73% 100.00%
PBT 5,422 -9,785 2,420 8,330 -2,004 -6,129 -4,829 -
  YoY % 155.41% -504.34% -70.95% 515.67% 67.30% -26.92% -
  Horiz. % -112.28% 202.63% -50.11% -172.50% 41.50% 126.92% 100.00%
Tax -1,322 -732 255 -3,809 -979 -100 -222 39.01%
  YoY % -80.60% -387.06% 106.69% -289.07% -879.00% 54.95% -
  Horiz. % 595.50% 329.73% -114.86% 1,715.77% 440.99% 45.05% 100.00%
NP 4,100 -10,517 2,675 4,521 -2,983 -6,229 -5,051 -
  YoY % 138.98% -493.16% -40.83% 251.56% 52.11% -23.32% -
  Horiz. % -81.17% 208.22% -52.96% -89.51% 59.06% 123.32% 100.00%
NP to SH 3,917 -5,046 400 2,768 -2,752 -6,199 -5,051 -
  YoY % 177.63% -1,361.50% -85.55% 200.58% 55.61% -22.73% -
  Horiz. % -77.55% 99.90% -7.92% -54.80% 54.48% 122.73% 100.00%
Tax Rate 24.38 % - % -10.54 % 45.73 % - % - % - % -
  YoY % 0.00% 0.00% -123.05% 0.00% 0.00% 0.00% -
  Horiz. % 53.31% 0.00% -23.05% 100.00% - - -
Total Cost 66,730 60,477 30,657 86,405 62,096 44,543 40,290 9.76%
  YoY % 10.34% 97.27% -64.52% 39.15% 39.41% 10.56% -
  Horiz. % 165.62% 150.10% 76.09% 214.46% 154.12% 110.56% 100.00%
Net Worth 81,207 86,624 - 95,102 90,579 46,475 51,826 8.64%
  YoY % -6.25% 0.00% 0.00% 4.99% 94.90% -10.33% -
  Horiz. % 156.69% 167.14% 0.00% 183.50% 174.77% 89.67% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 81,207 86,624 - 95,102 90,579 46,475 51,826 8.64%
  YoY % -6.25% 0.00% 0.00% 4.99% 94.90% -10.33% -
  Horiz. % 156.69% 167.14% 0.00% 183.50% 174.77% 89.67% 100.00%
NOSH 338,364 320,830 283,847 279,712 238,366 211,250 191,951 11.03%
  YoY % 5.47% 13.03% 1.48% 17.35% 12.84% 10.05% -
  Horiz. % 176.28% 167.14% 147.87% 145.72% 124.18% 110.05% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.79 % -21.05 % 8.03 % 4.97 % -5.05 % -16.26 % -14.33 % -
  YoY % 127.51% -362.14% 61.57% 198.42% 68.94% -13.47% -
  Horiz. % -40.40% 146.89% -56.04% -34.68% 35.24% 113.47% 100.00%
ROE 4.82 % -5.83 % - % 2.91 % -3.04 % -13.34 % -9.75 % -
  YoY % 182.68% 0.00% 0.00% 195.72% 77.21% -36.82% -
  Horiz. % -49.44% 59.79% 0.00% -29.85% 31.18% 136.82% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 20.93 15.57 11.74 32.51 24.80 18.14 18.36 2.45%
  YoY % 34.43% 32.62% -63.89% 31.09% 36.71% -1.20% -
  Horiz. % 114.00% 84.80% 63.94% 177.07% 135.08% 98.80% 100.00%
EPS 1.16 -1.57 0.14 0.99 -1.15 -2.93 -2.63 -
  YoY % 173.89% -1,221.43% -85.86% 186.09% 60.75% -11.41% -
  Horiz. % -44.11% 59.70% -5.32% -37.64% 43.73% 111.41% 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 0.2400 0.2700 - 0.3400 0.3800 0.2200 0.2700 -2.15%
  YoY % -11.11% 0.00% 0.00% -10.53% 72.73% -18.52% -
  Horiz. % 88.89% 100.00% 0.00% 125.93% 140.74% 81.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,457
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 12.59 8.88 5.93 16.17 10.51 6.81 6.27 13.74%
  YoY % 41.78% 49.75% -63.33% 53.85% 54.33% 8.61% -
  Horiz. % 200.80% 141.63% 94.58% 257.89% 167.62% 108.61% 100.00%
EPS 0.70 -0.90 0.07 0.49 -0.49 -1.10 -0.90 -
  YoY % 177.78% -1,385.71% -85.71% 200.00% 55.45% -22.22% -
  Horiz. % -77.78% 100.00% -7.78% -54.44% 54.44% 122.22% 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 0.1444 0.1540 - 0.1691 0.1610 0.0826 0.0921 8.66%
  YoY % -6.23% 0.00% 0.00% 5.03% 94.92% -10.31% -
  Horiz. % 156.79% 167.21% 0.00% 183.60% 174.81% 89.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.3750 0.3000 0.3500 0.5250 0.4950 0.4750 0.6000 -
P/RPS 1.79 1.93 2.98 1.62 2.00 2.62 3.27 -10.53%
  YoY % -7.25% -35.23% 83.95% -19.00% -23.66% -19.88% -
  Horiz. % 54.74% 59.02% 91.13% 49.54% 61.16% 80.12% 100.00%
P/EPS 32.39 -19.07 248.37 53.05 -42.87 -16.19 -22.80 -
  YoY % 269.85% -107.68% 368.18% 223.75% -164.79% 28.99% -
  Horiz. % -142.06% 83.64% -1,089.34% -232.68% 188.03% 71.01% 100.00%
EY 3.09 -5.24 0.40 1.88 -2.33 -6.18 -4.39 -
  YoY % 158.97% -1,410.00% -78.72% 180.69% 62.30% -40.77% -
  Horiz. % -70.39% 119.36% -9.11% -42.82% 53.08% 140.77% 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 1.56 1.11 0.00 1.54 1.30 2.16 2.22 -6.31%
  YoY % 40.54% 0.00% 0.00% 18.46% -39.81% -2.70% -
  Horiz. % 70.27% 50.00% 0.00% 69.37% 58.56% 97.30% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/08/20 28/08/19 - 28/03/18 22/03/17 24/03/16 27/03/15 -
Price 0.2750 0.2500 0.0000 0.5000 0.6500 0.5000 0.4850 -
P/RPS 1.31 1.61 0.00 1.54 2.62 2.76 2.64 -12.14%
  YoY % -18.63% 0.00% 0.00% -41.22% -5.07% 4.55% -
  Horiz. % 49.62% 60.98% 0.00% 58.33% 99.24% 104.55% 100.00%
P/EPS 23.76 -15.90 0.00 50.53 -56.30 -17.04 -18.43 -
  YoY % 249.43% 0.00% 0.00% 189.75% -230.40% 7.54% -
  Horiz. % -128.92% 86.27% -0.00% -274.17% 305.48% 92.46% 100.00%
EY 4.21 -6.29 0.00 1.98 -1.78 -5.87 -5.43 -
  YoY % 166.93% 0.00% 0.00% 211.24% 69.68% -8.10% -
  Horiz. % -77.53% 115.84% -0.00% -36.46% 32.78% 108.10% 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 1.15 0.93 0.00 1.47 1.71 2.27 1.80 -7.94%
  YoY % 23.66% 0.00% 0.00% -14.04% -24.67% 26.11% -
  Horiz. % 63.89% 51.67% 0.00% 81.67% 95.00% 126.11% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
PARTNERS & BROKERS