[OCR] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[OCR] OCR GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 374.92%
YoY- 221.84%
Quarter Report
Latest QR
Upcoming QR
OCR's Result
OCR's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
Revenue 208,354 44,792 72,994 81,830 32,077 38,452 36,763 26.31%
PBT 5,646 -25,932 2,315 10,635 -9,600 -3,630 -7,960 -
Tax -214 -1,466 -1,947 -1,597 -528 -62 -32 29.16%
NP 5,432 -27,398 368 9,038 -10,128 -3,692 -7,992 -
-
NP to SH -8,060 -25,922 805 8,921 -7,322 -3,438 -7,991 0.11%
-
Tax Rate 3.79% - 84.10% 15.02% - - - -
Total Cost 202,922 72,190 72,626 72,792 42,205 42,144 44,755 22.58%
-
Net Worth 162,918 126,568 122,911 84,266 93,568 79,344 49,024 17.55%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
Net Worth 162,918 126,568 122,911 84,266 93,568 79,344 49,024 17.55%
NOSH 989,998 681,043 372,459 330,808 292,465 214,444 204,267 23.68%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
NP Margin 2.61% -61.17% 0.50% 11.04% -31.57% -9.60% -21.74% -
ROE -4.95% -20.48% 0.65% 10.59% -7.83% -4.33% -16.30% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
RPS 23.02 8.14 19.60 25.25 10.97 17.93 18.00 3.36%
EPS -0.89 -4.71 0.22 2.75 -2.50 -1.60 -3.91 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.23 0.33 0.26 0.32 0.37 0.24 -3.80%
Adjusted Per Share Value based on latest NOSH - 330,808
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
RPS 6.24 1.34 2.18 2.45 0.96 1.15 1.10 26.33%
EPS -0.24 -0.78 0.02 0.27 -0.22 -0.10 -0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0379 0.0368 0.0252 0.028 0.0237 0.0147 17.53%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/07/16 31/07/15 -
Price 0.10 0.145 0.265 0.26 0.29 0.405 0.56 -
P/RPS 0.43 1.78 1.35 1.03 2.64 2.26 3.11 -23.39%
P/EPS -11.23 -3.08 122.61 9.45 -11.58 -25.26 -14.31 -3.21%
EY -8.91 -32.49 0.82 10.59 -8.63 -3.96 -6.99 3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.80 1.00 0.91 1.09 2.33 -17.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 31/07/15 CAGR
Date 28/02/23 28/02/22 09/03/21 27/02/20 28/02/19 26/09/16 28/09/15 -
Price 0.085 0.115 0.24 0.255 0.24 0.37 0.495 -
P/RPS 0.37 1.41 1.22 1.01 2.19 2.06 2.75 -23.67%
P/EPS -9.55 -2.44 111.04 9.26 -9.58 -23.08 -12.65 -3.71%
EY -10.48 -40.96 0.90 10.79 -10.43 -4.33 -7.90 3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.73 0.98 0.75 1.00 2.06 -18.04%

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