[OCR] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -37.92%
YoY- -1674.64%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 188,164 98,880 44,792 40,180 49,164 89,816 72,994 88.32%
PBT 10,186 10,032 -25,932 -37,044 -26,018 712 2,315 169.24%
Tax -10 0 -1,466 -286 -2 -304 -1,947 -97.05%
NP 10,176 10,032 -27,398 -37,330 -26,020 408 368 820.01%
-
NP to SH -2,658 8,644 -25,922 -34,712 -25,168 252 805 -
-
Tax Rate 0.10% 0.00% - - - 42.70% 84.10% -
Total Cost 177,988 88,848 72,190 77,510 75,184 89,408 72,626 82.07%
-
Net Worth 168,417 166,250 126,568 119,983 133,181 141,742 120,750 24.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 168,417 166,250 126,568 119,983 133,181 141,742 120,750 24.90%
NOSH 927,998 887,998 681,043 589,386 562,787 458,181 365,909 86.29%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.41% 10.15% -61.17% -92.91% -52.92% 0.45% 0.50% -
ROE -1.58% 5.20% -20.48% -28.93% -18.90% 0.18% 0.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.34 12.49 8.14 7.70 9.97 19.64 19.95 7.85%
EPS -0.32 1.08 -4.71 -6.65 -5.10 0.04 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.23 0.27 0.31 0.33 -28.44%
Adjusted Per Share Value based on latest NOSH - 589,386
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.51 5.52 2.50 2.24 2.75 5.02 4.08 88.24%
EPS -0.15 0.48 -1.45 -1.94 -1.41 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0929 0.0707 0.067 0.0744 0.0792 0.0675 24.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.095 0.105 0.145 0.14 0.21 0.25 0.265 -
P/RPS 0.43 0.84 1.78 1.82 2.11 1.27 1.33 -52.99%
P/EPS -30.10 9.62 -3.08 -2.10 -4.12 453.60 120.45 -
EY -3.32 10.40 -32.49 -47.53 -24.30 0.22 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.63 0.61 0.78 0.81 0.80 -28.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 28/02/22 29/11/21 30/09/21 27/05/21 09/03/21 -
Price 0.09 0.10 0.115 0.16 0.14 0.22 0.24 -
P/RPS 0.40 0.80 1.41 2.08 1.40 1.12 1.20 -52.02%
P/EPS -28.51 9.16 -2.44 -2.40 -2.74 399.17 109.09 -
EY -3.51 10.92 -40.96 -41.59 -36.45 0.25 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.70 0.52 0.71 0.73 -27.63%

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