[OCR] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 133.35%
YoY- 3330.16%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 208,354 200,688 188,164 98,880 44,792 40,180 49,164 161.19%
PBT 5,646 7,880 10,186 10,032 -25,932 -37,044 -26,018 -
Tax -214 0 -10 0 -1,466 -286 -2 2134.73%
NP 5,432 7,880 10,176 10,032 -27,398 -37,330 -26,020 -
-
NP to SH -8,060 -4,486 -2,658 8,644 -25,922 -34,712 -25,168 -53.09%
-
Tax Rate 3.79% 0.00% 0.10% 0.00% - - - -
Total Cost 202,922 192,808 177,988 88,848 72,190 77,510 75,184 93.50%
-
Net Worth 162,918 166,533 168,417 166,250 126,568 119,983 133,181 14.33%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 162,918 166,533 168,417 166,250 126,568 119,983 133,181 14.33%
NOSH 989,998 989,998 927,998 887,998 681,043 589,386 562,787 45.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.61% 3.93% 5.41% 10.15% -61.17% -92.91% -52.92% -
ROE -4.95% -2.69% -1.58% 5.20% -20.48% -28.93% -18.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.02 22.90 22.34 12.49 8.14 7.70 9.97 74.42%
EPS -0.89 -0.51 -0.32 1.08 -4.71 -6.65 -5.10 -68.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.21 0.23 0.23 0.27 -23.62%
Adjusted Per Share Value based on latest NOSH - 887,998
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.64 11.21 10.51 5.52 2.50 2.24 2.75 160.97%
EPS -0.45 -0.25 -0.15 0.48 -1.45 -1.94 -1.41 -53.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.093 0.0941 0.0929 0.0707 0.067 0.0744 14.32%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.10 0.09 0.095 0.105 0.145 0.14 0.21 -
P/RPS 0.43 0.39 0.43 0.84 1.78 1.82 2.11 -65.26%
P/EPS -11.23 -17.58 -30.10 9.62 -3.08 -2.10 -4.12 94.77%
EY -8.91 -5.69 -3.32 10.40 -32.49 -47.53 -24.30 -48.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.48 0.50 0.63 0.61 0.78 -19.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 27/05/22 28/02/22 29/11/21 30/09/21 -
Price 0.085 0.115 0.09 0.10 0.115 0.16 0.14 -
P/RPS 0.37 0.50 0.40 0.80 1.41 2.08 1.40 -58.71%
P/EPS -9.55 -22.47 -28.51 9.16 -2.44 -2.40 -2.74 129.35%
EY -10.48 -4.45 -3.51 10.92 -40.96 -41.59 -36.45 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.45 0.48 0.50 0.70 0.52 -6.50%

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