[OCR] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -402.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 80,792 85,870 87,172 74,957 62,151 0 74,107 7.68%
PBT 10,342 10,010 7,480 -5,545 8,822 0 10,084 2.18%
Tax -1,909 -1,138 -1,404 -1,494 -1,828 0 -1,452 26.42%
NP 8,433 8,872 6,076 -7,039 6,994 0 8,632 -1.97%
-
NP to SH 8,614 8,970 6,068 -7,004 2,316 0 2,755 165.57%
-
Tax Rate 18.46% 11.37% 18.77% - 20.72% - 14.40% -
Total Cost 72,358 76,998 81,096 81,996 55,157 0 65,475 8.94%
-
Net Worth 87,160 86,624 86,192 93,568 102,338 0 102,338 -12.85%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 0 102,338 -12.85%
NOSH 327,915 323,241 321,919 292,465 292,395 292,395 292,395 10.32%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 10.44% 10.33% 6.97% -9.39% 11.25% 0.00% 11.65% -
ROE 9.88% 10.36% 7.04% -7.49% 2.26% 0.00% 2.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 25.03 26.76 27.31 25.63 21.26 0.00 25.35 -1.08%
EPS 2.67 2.80 1.92 -2.43 0.81 0.00 0.96 140.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.32 0.35 0.00 0.35 -19.93%
Adjusted Per Share Value based on latest NOSH - 292,465
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 5.83 6.20 6.29 5.41 4.48 0.00 5.35 7.63%
EPS 0.62 0.65 0.44 -0.51 0.17 0.00 0.20 163.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0625 0.0622 0.0675 0.0738 0.00 0.0738 -12.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.27 0.30 0.27 0.29 0.32 0.325 0.45 -
P/RPS 1.08 1.12 0.99 1.13 1.51 0.00 1.78 -34.82%
P/EPS 10.12 10.73 14.20 -12.11 40.40 0.00 47.75 -73.53%
EY 9.88 9.32 7.04 -8.26 2.48 0.00 2.09 278.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.00 0.91 0.91 0.00 1.29 -19.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.26 0.25 0.32 0.24 0.29 0.00 0.325 -
P/RPS 1.04 0.93 1.17 0.94 1.36 0.00 1.28 -16.29%
P/EPS 9.74 8.94 16.83 -10.02 36.61 0.00 34.49 -66.15%
EY 10.26 11.18 5.94 -9.98 2.73 0.00 2.90 195.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.75%

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