[OCR] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
Revenue 40,180 60,988 80,792 0 38,216 40,549 39,490 0.23%
PBT -37,044 -1,238 10,342 0 -1,025 -4,006 -3,784 35.96%
Tax -286 -608 -1,909 0 -126 -138 -130 11.20%
NP -37,330 -1,846 8,433 0 -1,152 -4,145 -3,914 35.49%
-
NP to SH -34,712 -1,956 8,614 0 -976 -4,145 -3,914 34.17%
-
Tax Rate - - 18.46% - - - - -
Total Cost 77,510 62,834 72,358 0 39,368 44,694 43,405 8.12%
-
Net Worth 119,983 119,596 87,160 0 46,011 48,403 40,821 15.62%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 119,983 119,596 87,160 0 46,011 48,403 40,821 15.62%
NOSH 589,386 408,468 327,915 292,395 209,142 186,167 157,005 19.50%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -92.91% -3.03% 10.44% 0.00% -3.01% -10.22% -9.91% -
ROE -28.93% -1.64% 9.88% 0.00% -2.12% -8.56% -9.59% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
RPS 7.70 17.34 25.03 0.00 18.27 21.78 25.15 -14.73%
EPS -6.65 -0.56 2.67 0.00 -0.47 -2.23 -2.49 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.34 0.27 0.00 0.22 0.26 0.26 -1.63%
Adjusted Per Share Value based on latest NOSH - 292,395
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
RPS 2.90 4.40 5.83 0.00 2.76 2.93 2.85 0.23%
EPS -2.50 -0.14 0.62 0.00 -0.07 -0.30 -0.28 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0866 0.0863 0.0629 0.00 0.0332 0.0349 0.0295 15.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/04/16 30/04/15 30/04/14 -
Price 0.14 0.24 0.27 0.325 0.495 0.505 0.23 -
P/RPS 1.82 1.38 1.08 0.00 2.71 2.32 0.91 9.78%
P/EPS -2.10 -43.16 10.12 0.00 -106.07 -22.68 -9.22 -18.06%
EY -47.53 -2.32 9.88 0.00 -0.94 -4.41 -10.84 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 1.00 0.00 2.25 1.94 0.88 -4.81%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 CAGR
Date 29/11/21 24/11/20 29/11/19 - 23/06/16 26/06/15 30/06/14 -
Price 0.16 0.25 0.26 0.00 0.455 0.48 0.27 -
P/RPS 2.08 1.44 1.04 0.00 2.49 2.20 1.07 9.36%
P/EPS -2.40 -44.96 9.74 0.00 -97.50 -21.56 -10.83 -18.36%
EY -41.59 -2.22 10.26 0.00 -1.03 -4.64 -9.23 22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.96 0.00 2.07 1.85 1.04 -5.19%

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