[OCR] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -88.44%
YoY- -122.71%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 49,164 89,816 72,994 60,988 63,870 112,056 81,830 -28.82%
PBT -26,018 712 2,315 -1,238 -416 7,244 10,635 -
Tax -2 -304 -1,947 -608 -588 -2,288 -1,597 -98.84%
NP -26,020 408 368 -1,846 -1,004 4,956 9,038 -
-
NP to SH -25,168 252 805 -1,956 -1,038 4,816 8,921 -
-
Tax Rate - 42.70% 84.10% - - 31.58% 15.02% -
Total Cost 75,184 89,408 72,626 62,834 64,874 107,100 72,792 2.18%
-
Net Worth 133,181 141,742 120,750 119,596 81,207 86,580 84,266 35.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 133,181 141,742 120,750 119,596 81,207 86,580 84,266 35.72%
NOSH 562,787 458,181 365,909 408,468 352,368 334,455 330,808 42.55%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -52.92% 0.45% 0.50% -3.03% -1.57% 4.42% 11.04% -
ROE -18.90% 0.18% 0.67% -1.64% -1.28% 5.56% 10.59% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.97 19.64 19.95 17.34 18.88 33.65 25.25 -46.20%
EPS -5.10 0.04 0.22 -0.56 -0.30 1.44 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.31 0.33 0.34 0.24 0.26 0.26 2.55%
Adjusted Per Share Value based on latest NOSH - 408,468
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.47 2.69 2.18 1.83 1.91 3.35 2.45 -28.88%
EPS -0.75 0.01 0.02 -0.06 -0.03 0.14 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0424 0.0361 0.0358 0.0243 0.0259 0.0252 35.88%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.21 0.25 0.265 0.24 0.375 0.225 0.26 -
P/RPS 2.11 1.27 1.33 1.38 1.99 0.67 1.03 61.36%
P/EPS -4.12 453.60 120.45 -43.16 -122.24 15.56 9.45 -
EY -24.30 0.22 0.83 -2.32 -0.82 6.43 10.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.80 0.71 1.56 0.87 1.00 -15.27%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 27/05/21 09/03/21 24/11/20 26/08/20 29/06/20 27/02/20 -
Price 0.14 0.22 0.24 0.25 0.275 0.36 0.255 -
P/RPS 1.40 1.12 1.20 1.44 1.46 1.07 1.01 24.34%
P/EPS -2.74 399.17 109.09 -44.96 -89.64 24.89 9.26 -
EY -36.45 0.25 0.92 -2.22 -1.12 4.02 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.73 0.74 1.15 1.38 0.98 -34.48%

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