[OCR] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 100.83%
YoY- -95.07%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Revenue 25,980 57,838 14,657 27,253 21,236 2,447 9,789 14.05%
PBT -20,959 -264 1,851 3,244 2,878 -15,840 -2,860 30.78%
Tax -41 -214 -1,251 -1,491 -165 640 33 -
NP -21,000 -478 600 1,753 2,713 -15,200 -2,827 31.02%
-
NP to SH -19,477 -4,695 112 2,272 2,460 -9,706 -2,702 30.49%
-
Tax Rate - - 67.59% 45.96% 5.73% - - -
Total Cost 46,980 58,316 14,057 25,500 18,523 17,647 12,616 19.38%
-
Net Worth 156,945 162,918 126,568 122,911 84,266 93,568 79,344 9.62%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Net Worth 156,945 162,918 126,568 122,911 84,266 93,568 79,344 9.62%
NOSH 1,385,997 989,998 681,043 372,459 330,808 292,465 214,444 28.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
NP Margin -80.83% -0.83% 4.09% 6.43% 12.78% -621.17% -28.88% -
ROE -12.41% -2.88% 0.09% 1.85% 2.92% -10.37% -3.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
RPS 2.32 6.39 2.66 7.32 6.55 0.84 4.56 -8.70%
EPS -1.74 -0.51 0.02 0.61 0.76 -3.32 -1.26 4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.23 0.33 0.26 0.32 0.37 -12.27%
Adjusted Per Share Value based on latest NOSH - 681,043
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
RPS 1.87 4.17 1.06 1.97 1.53 0.18 0.71 13.93%
EPS -1.41 -0.34 0.01 0.16 0.18 -0.70 -0.19 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1175 0.0913 0.0887 0.0608 0.0675 0.0572 9.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/07/16 -
Price 0.06 0.10 0.145 0.265 0.26 0.29 0.405 -
P/RPS 2.59 1.56 5.44 3.62 3.97 34.65 8.87 -15.28%
P/EPS -3.45 -19.28 712.44 43.44 34.25 -8.74 -32.14 -25.96%
EY -28.96 -5.19 0.14 2.30 2.92 -11.45 -3.11 35.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.63 0.80 1.00 0.91 1.09 -11.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Date 29/02/24 28/02/23 28/02/22 09/03/21 27/02/20 28/02/19 26/09/16 -
Price 0.06 0.085 0.115 0.24 0.255 0.24 0.37 -
P/RPS 2.59 1.33 4.32 3.28 3.89 28.68 8.11 -14.25%
P/EPS -3.45 -16.39 565.04 39.34 33.60 -7.23 -29.37 -25.06%
EY -28.96 -6.10 0.18 2.54 2.98 -13.83 -3.41 33.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.50 0.73 0.98 0.75 1.00 -10.74%

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