[OCR] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -46.02%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 72,994 60,988 63,870 112,056 81,830 80,792 85,870 -10.22%
PBT 2,315 -1,238 -416 7,244 10,635 10,342 10,010 -62.15%
Tax -1,947 -608 -588 -2,288 -1,597 -1,909 -1,138 42.81%
NP 368 -1,846 -1,004 4,956 9,038 8,433 8,872 -87.90%
-
NP to SH 805 -1,956 -1,038 4,816 8,921 8,614 8,970 -79.80%
-
Tax Rate 84.10% - - 31.58% 15.02% 18.46% 11.37% -
Total Cost 72,626 62,834 64,874 107,100 72,792 72,358 76,998 -3.80%
-
Net Worth 120,750 119,596 81,207 86,580 84,266 87,160 86,624 24.66%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 120,750 119,596 81,207 86,580 84,266 87,160 86,624 24.66%
NOSH 365,909 408,468 352,368 334,455 330,808 327,915 323,241 8.57%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.50% -3.03% -1.57% 4.42% 11.04% 10.44% 10.33% -
ROE 0.67% -1.64% -1.28% 5.56% 10.59% 9.88% 10.36% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.95 17.34 18.88 33.65 25.25 25.03 26.76 -17.70%
EPS 0.22 -0.56 -0.30 1.44 2.75 2.67 2.80 -81.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.24 0.26 0.26 0.27 0.27 14.24%
Adjusted Per Share Value based on latest NOSH - 334,455
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.08 3.41 3.57 6.26 4.57 4.51 4.80 -10.22%
EPS 0.04 -0.11 -0.06 0.27 0.50 0.48 0.50 -81.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0668 0.0454 0.0484 0.0471 0.0487 0.0484 24.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.265 0.24 0.375 0.225 0.26 0.27 0.30 -
P/RPS 1.33 1.38 1.99 0.67 1.03 1.08 1.12 12.08%
P/EPS 120.45 -43.16 -122.24 15.56 9.45 10.12 10.73 397.68%
EY 0.83 -2.32 -0.82 6.43 10.59 9.88 9.32 -79.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 1.56 0.87 1.00 1.00 1.11 -19.53%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/03/21 24/11/20 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 -
Price 0.24 0.25 0.275 0.36 0.255 0.26 0.25 -
P/RPS 1.20 1.44 1.46 1.07 1.01 1.04 0.93 18.43%
P/EPS 109.09 -44.96 -89.64 24.89 9.26 9.74 8.94 426.02%
EY 0.92 -2.22 -1.12 4.02 10.79 10.26 11.18 -80.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 1.15 1.38 0.98 0.96 0.93 -14.84%

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