[OCR] QoQ TTM 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- -3.51%
YoY- 223.86%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM 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 66,977 70,830 88,051 81,830 63,041 49,960 28.61%
PBT 2,315 1,949 5,422 10,576 10,635 -8,083 -9,785 -
Tax -1,947 -621 -1,322 -1,818 -1,597 -792 -732 91.40%
NP 368 1,328 4,100 8,758 9,038 -8,875 -10,517 -
-
NP to SH 805 993 3,917 8,608 8,921 -3,245 -5,046 -
-
Tax Rate 84.10% 31.86% 24.38% 17.19% 15.02% - - -
Total Cost 72,626 65,649 66,730 79,293 72,792 71,916 60,477 12.91%
-
Net Worth 122,911 119,596 81,207 86,580 84,266 87,160 86,624 26.13%
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 122,911 119,596 81,207 86,580 84,266 87,160 86,624 26.13%
NOSH 372,459 408,468 352,368 334,455 330,808 327,915 323,241 9.86%
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% 1.98% 5.79% 9.95% 11.04% -14.08% -21.05% -
ROE 0.65% 0.83% 4.82% 9.94% 10.59% -3.72% -5.83% -
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 19.60 19.04 20.93 26.44 25.25 19.53 15.57 16.50%
EPS 0.22 0.28 1.16 2.58 2.75 -1.01 -1.57 -
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 3.74 3.96 4.92 4.57 3.52 2.79 28.68%
EPS 0.04 0.06 0.22 0.48 0.50 -0.18 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0668 0.0454 0.0484 0.0471 0.0487 0.0484 26.16%
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 1.35 1.26 1.79 0.85 1.03 1.38 1.93 -21.11%
P/EPS 122.61 85.02 32.39 8.70 9.45 -26.86 -19.07 -
EY 0.82 1.18 3.09 11.49 10.59 -3.72 -5.24 -
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 1.22 1.31 1.31 1.36 1.01 1.33 1.61 -16.81%
P/EPS 111.04 88.56 23.76 13.93 9.26 -25.86 -15.90 -
EY 0.90 1.13 4.21 7.18 10.79 -3.87 -6.29 -
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