Highlights

[OCR] YoY TTM Result on 2020-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 24-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     -74.65%    YoY -     130.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 66,977 63,041 25,052 35,014 38,356 39,269 53,344 3.11%
  YoY % 6.24% 151.64% -28.45% -8.71% -2.32% -26.39% -
  Horiz. % 125.56% 118.18% 46.96% 65.64% 71.90% 73.61% 100.00%
PBT 1,949 -8,083 5,190 -5,725 -5,902 -3,903 -3,280 -
  YoY % 124.11% -255.74% 190.66% 3.00% -51.22% -18.99% -
  Horiz. % -59.42% 246.43% -158.23% 174.54% 179.94% 118.99% 100.00%
Tax -621 -792 -365 -23 -218 -140 -203 16.25%
  YoY % 21.59% -116.99% -1,486.96% 89.45% -55.71% 31.03% -
  Horiz. % 305.91% 390.15% 179.80% 11.33% 107.39% 68.97% 100.00%
NP 1,328 -8,875 4,825 -5,748 -6,120 -4,043 -3,483 -
  YoY % 114.96% -283.94% 183.94% 6.08% -51.37% -16.08% -
  Horiz. % -38.13% 254.81% -138.53% 165.03% 175.71% 116.08% 100.00%
NP to SH 993 -3,245 2,209 -5,618 -6,120 -4,043 -3,483 -
  YoY % 130.60% -246.90% 139.32% 8.20% -51.37% -16.08% -
  Horiz. % -28.51% 93.17% -63.42% 161.30% 175.71% 116.08% 100.00%
Tax Rate 31.86 % - % 7.03 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 453.20% 0.00% 100.00% - - - -
Total Cost 65,649 71,916 20,227 40,762 44,476 43,312 56,827 1.96%
  YoY % -8.71% 255.54% -50.38% -8.35% 2.69% -23.78% -
  Horiz. % 115.52% 126.55% 35.59% 71.73% 78.27% 76.22% 100.00%
Net Worth 119,596 87,160 - 46,374 52,802 41,999 43,329 14.65%
  YoY % 37.22% 0.00% 0.00% -12.17% 25.72% -3.07% -
  Horiz. % 276.02% 201.16% 0.00% 107.03% 121.86% 96.93% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 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
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 119,596 87,160 - 46,374 52,802 41,999 43,329 14.65%
  YoY % 37.22% 0.00% 0.00% -12.17% 25.72% -3.07% -
  Horiz. % 276.02% 201.16% 0.00% 107.03% 121.86% 96.93% 100.00%
NOSH 351,755 322,815 292,395 210,793 203,085 161,538 149,411 12.22%
  YoY % 8.96% 10.40% 38.71% 3.80% 25.72% 8.12% -
  Horiz. % 235.43% 216.06% 195.70% 141.08% 135.92% 108.12% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 1.98 % -14.08 % 19.26 % -16.42 % -15.96 % -10.30 % -6.53 % -
  YoY % 114.06% -173.10% 217.30% -2.88% -54.95% -57.73% -
  Horiz. % -30.32% 215.62% -294.95% 251.45% 244.41% 157.73% 100.00%
ROE 0.83 % -3.72 % - % -12.11 % -11.59 % -9.63 % -8.04 % -
  YoY % 122.31% 0.00% 0.00% -4.49% -20.35% -19.78% -
  Horiz. % -10.32% 46.27% 0.00% 150.62% 144.15% 119.78% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 19.04 19.53 8.57 16.61 18.89 24.31 35.70 -8.12%
  YoY % -2.51% 127.89% -48.40% -12.07% -22.30% -31.90% -
  Horiz. % 53.33% 54.71% 24.01% 46.53% 52.91% 68.10% 100.00%
EPS 0.28 -1.01 0.76 -2.67 -3.01 -2.50 -2.33 -
  YoY % 127.72% -232.89% 128.46% 11.30% -20.40% -7.30% -
  Horiz. % -12.02% 43.35% -32.62% 114.59% 129.18% 107.30% 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 0.3400 0.2700 - 0.2200 0.2600 0.2600 0.2900 2.17%
  YoY % 25.93% 0.00% 0.00% -15.38% 0.00% -10.34% -
  Horiz. % 117.24% 93.10% 0.00% 75.86% 89.66% 89.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 562,146
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 11.91 11.21 4.46 6.23 6.82 6.99 9.49 3.11%
  YoY % 6.24% 151.35% -28.41% -8.65% -2.43% -26.34% -
  Horiz. % 125.50% 118.12% 47.00% 65.65% 71.87% 73.66% 100.00%
EPS 0.18 -0.58 0.39 -1.00 -1.09 -0.72 -0.62 -
  YoY % 131.03% -248.72% 139.00% 8.26% -51.39% -16.13% -
  Horiz. % -29.03% 93.55% -62.90% 161.29% 175.81% 116.13% 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 0.2128 0.1550 - 0.0825 0.0939 0.0747 0.0771 14.65%
  YoY % 37.29% 0.00% 0.00% -12.14% 25.70% -3.11% -
  Horiz. % 276.01% 201.04% 0.00% 107.00% 121.79% 96.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.2400 0.2700 0.3250 0.4950 0.5050 0.2300 0.2000 -
P/RPS 1.26 1.38 3.79 2.98 2.67 0.95 0.56 11.54%
  YoY % -8.70% -63.59% 27.18% 11.61% 181.05% 69.64% -
  Horiz. % 225.00% 246.43% 676.79% 532.14% 476.79% 169.64% 100.00%
P/EPS 85.02 -26.86 43.02 -18.57 -16.76 -9.19 -8.58 -
  YoY % 416.53% -162.44% 331.66% -10.80% -82.37% -7.11% -
  Horiz. % -990.91% 313.05% -501.40% 216.43% 195.34% 107.11% 100.00%
EY 1.18 -3.72 2.32 -5.38 -5.97 -10.88 -11.66 -
  YoY % 131.72% -260.34% 143.12% 9.88% 45.13% 6.69% -
  Horiz. % -10.12% 31.90% -19.90% 46.14% 51.20% 93.31% 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 0.71 1.00 0.00 2.25 1.94 0.88 0.69 0.39%
  YoY % -29.00% 0.00% 0.00% 15.98% 120.45% 27.54% -
  Horiz. % 102.90% 144.93% 0.00% 326.09% 281.16% 127.54% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 24/11/20 29/11/19 - 23/06/16 26/06/15 30/06/14 24/06/13 -
Price 0.2500 0.2600 0.0000 0.4550 0.4800 0.2700 0.2150 -
P/RPS 1.31 1.33 0.00 2.74 2.54 1.11 0.60 11.09%
  YoY % -1.50% 0.00% 0.00% 7.87% 128.83% 85.00% -
  Horiz. % 218.33% 221.67% 0.00% 456.67% 423.33% 185.00% 100.00%
P/EPS 88.56 -25.86 0.00 -17.07 -15.93 -10.79 -9.22 -
  YoY % 442.46% 0.00% 0.00% -7.16% -47.64% -17.03% -
  Horiz. % -960.52% 280.48% -0.00% 185.14% 172.78% 117.03% 100.00%
EY 1.13 -3.87 0.00 -5.86 -6.28 -9.27 -10.84 -
  YoY % 129.20% 0.00% 0.00% 6.69% 32.25% 14.48% -
  Horiz. % -10.42% 35.70% -0.00% 54.06% 57.93% 85.52% 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 0.74 0.96 0.00 2.07 1.85 1.04 0.74 -
  YoY % -22.92% 0.00% 0.00% 11.89% 77.88% 40.54% -
  Horiz. % 100.00% 129.73% 0.00% 279.73% 250.00% 140.54% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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