Highlights

[OPCOM] QoQ Annualized Quarter Result on 2017-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -61.60%    YoY -     -71.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 104,061 96,829 90,282 89,836 93,418 94,669 99,798 2.83%
  QoQ % 7.47% 7.25% 0.50% -3.83% -1.32% -5.14% -
  Horiz. % 104.27% 97.03% 90.46% 90.02% 93.61% 94.86% 100.00%
PBT 6,176 1 -1,216 2,468 8,110 8,877 11,456 -33.79%
  QoQ % 463,215.81% 100.11% -149.27% -69.57% -8.64% -22.51% -
  Horiz. % 53.91% 0.01% -10.61% 21.54% 70.79% 77.49% 100.00%
Tax -764 -1,426 -1,138 -1,424 -2,187 -2,573 -3,012 -59.96%
  QoQ % 46.45% -25.37% 20.08% 34.89% 15.01% 14.56% -
  Horiz. % 25.37% 47.37% 37.78% 47.28% 72.61% 85.44% 100.00%
NP 5,412 -1,425 -2,354 1,044 5,923 6,304 8,444 -25.68%
  QoQ % 479.70% 39.45% -325.48% -82.37% -6.04% -25.34% -
  Horiz. % 64.09% -16.88% -27.88% 12.36% 70.14% 74.66% 100.00%
NP to SH 6,664 574 -310 2,764 7,197 7,456 8,618 -15.77%
  QoQ % 1,059.63% 285.38% -111.22% -61.60% -3.47% -13.48% -
  Horiz. % 77.33% 6.67% -3.60% 32.07% 83.51% 86.52% 100.00%
Tax Rate 12.37 % 107,026.70 % - % 57.70 % 26.97 % 28.99 % 26.29 % -39.53%
  QoQ % -99.99% 0.00% 0.00% 113.94% -6.97% 10.27% -
  Horiz. % 47.05% 407,100.41% 0.00% 219.48% 102.59% 110.27% 100.00%
Total Cost 98,649 98,254 92,636 88,792 87,495 88,365 91,354 5.26%
  QoQ % 0.40% 6.07% 4.33% 1.48% -0.98% -3.27% -
  Horiz. % 107.99% 107.55% 101.40% 97.20% 95.78% 96.73% 100.00%
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.15%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.89% -
  Horiz. % 104.75% 99.33% 99.87% 105.19% 105.33% 103.89% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,225 4,300 64 - 3,225 4,300 6,450 -37.03%
  QoQ % -25.00% 6,566.77% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 50.00% 66.67% 1.00% 0.00% 50.00% 66.67% 100.00%
Div Payout % 48.39 % 748.26 % - % - % 44.81 % 57.67 % 74.84 % -25.25%
  QoQ % -93.53% 0.00% 0.00% 0.00% -22.30% -22.94% -
  Horiz. % 64.66% 999.81% 0.00% 0.00% 59.87% 77.06% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.15%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.89% -
  Horiz. % 104.75% 99.33% 99.87% 105.19% 105.33% 103.89% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.20 % -1.47 % -2.61 % 1.16 % 6.34 % 6.66 % 8.46 % -27.73%
  QoQ % 453.74% 43.68% -325.00% -81.70% -4.80% -21.28% -
  Horiz. % 61.47% -17.38% -30.85% 13.71% 74.94% 78.72% 100.00%
ROE 7.56 % 0.69 % -0.37 % 3.12 % 8.12 % 8.53 % 10.24 % -18.33%
  QoQ % 995.65% 286.49% -111.86% -61.58% -4.81% -16.70% -
  Horiz. % 73.83% 6.74% -3.61% 30.47% 79.30% 83.30% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.53 60.05 55.99 55.71 57.93 58.71 61.89 2.83%
  QoQ % 7.46% 7.25% 0.50% -3.83% -1.33% -5.14% -
  Horiz. % 104.27% 97.03% 90.47% 90.01% 93.60% 94.86% 100.00%
EPS 4.13 0.36 -0.20 1.72 4.46 4.63 5.34 -15.76%
  QoQ % 1,047.22% 280.00% -111.63% -61.43% -3.67% -13.30% -
  Horiz. % 77.34% 6.74% -3.75% 32.21% 83.52% 86.70% 100.00%
DPS 2.00 2.67 0.04 0.00 2.00 2.67 4.00 -37.03%
  QoQ % -25.09% 6,575.00% 0.00% 0.00% -25.09% -33.25% -
  Horiz. % 50.00% 66.75% 1.00% 0.00% 50.00% 66.75% 100.00%
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.5220 3.15%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.89% -
  Horiz. % 104.75% 99.33% 99.87% 105.19% 105.33% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.53 60.05 55.99 55.71 57.93 58.71 61.89 2.83%
  QoQ % 7.46% 7.25% 0.50% -3.83% -1.33% -5.14% -
  Horiz. % 104.27% 97.03% 90.47% 90.01% 93.60% 94.86% 100.00%
EPS 4.13 0.36 -0.20 1.72 4.46 4.63 5.34 -15.76%
  QoQ % 1,047.22% 280.00% -111.63% -61.43% -3.67% -13.30% -
  Horiz. % 77.34% 6.74% -3.75% 32.21% 83.52% 86.70% 100.00%
DPS 2.00 2.67 0.04 0.00 2.00 2.67 4.00 -37.03%
  QoQ % -25.09% 6,575.00% 0.00% 0.00% -25.09% -33.25% -
  Horiz. % 50.00% 66.75% 1.00% 0.00% 50.00% 66.75% 100.00%
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.5220 3.15%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.89% -
  Horiz. % 104.75% 99.33% 99.87% 105.19% 105.33% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3700 0.3650 0.5500 0.5850 0.6150 0.6000 0.5750 -
P/RPS 0.57 0.61 0.98 1.05 1.06 1.02 0.93 -27.87%
  QoQ % -6.56% -37.76% -6.67% -0.94% 3.92% 9.68% -
  Horiz. % 61.29% 65.59% 105.38% 112.90% 113.98% 109.68% 100.00%
P/EPS 8.95 102.42 -286.09 34.13 13.78 12.98 10.76 -11.56%
  QoQ % -91.26% 135.80% -938.24% 147.68% 6.16% 20.63% -
  Horiz. % 83.18% 951.86% -2,658.83% 317.19% 128.07% 120.63% 100.00%
EY 11.17 0.98 -0.35 2.93 7.26 7.71 9.29 13.09%
  QoQ % 1,039.80% 380.00% -111.95% -59.64% -5.84% -17.01% -
  Horiz. % 120.24% 10.55% -3.77% 31.54% 78.15% 82.99% 100.00%
DY 5.41 7.31 0.07 0.00 3.25 4.44 6.96 -15.47%
  QoQ % -25.99% 10,342.86% 0.00% 0.00% -26.80% -36.21% -
  Horiz. % 77.73% 105.03% 1.01% 0.00% 46.70% 63.79% 100.00%
P/NAPS 0.68 0.70 1.06 1.07 1.12 1.11 1.10 -27.45%
  QoQ % -2.86% -33.96% -0.93% -4.46% 0.90% 0.91% -
  Horiz. % 61.82% 63.64% 96.36% 97.27% 101.82% 100.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 22/11/17 17/08/17 31/05/17 24/02/17 30/11/16 -
Price 0.6850 0.3800 0.4950 0.5950 0.6050 0.6550 0.5600 -
P/RPS 1.06 0.63 0.88 1.07 1.04 1.12 0.90 11.54%
  QoQ % 68.25% -28.41% -17.76% 2.88% -7.14% 24.44% -
  Horiz. % 117.78% 70.00% 97.78% 118.89% 115.56% 124.44% 100.00%
P/EPS 16.58 106.63 -257.48 34.71 13.56 14.17 10.48 35.81%
  QoQ % -84.45% 141.41% -841.80% 155.97% -4.30% 35.21% -
  Horiz. % 158.21% 1,017.46% -2,456.87% 331.20% 129.39% 135.21% 100.00%
EY 6.03 0.94 -0.39 2.88 7.38 7.06 9.54 -26.37%
  QoQ % 541.49% 341.03% -113.54% -60.98% 4.53% -26.00% -
  Horiz. % 63.21% 9.85% -4.09% 30.19% 77.36% 74.00% 100.00%
DY 2.92 7.02 0.08 0.00 3.31 4.07 7.14 -44.93%
  QoQ % -58.40% 8,675.00% 0.00% 0.00% -18.67% -43.00% -
  Horiz. % 40.90% 98.32% 1.12% 0.00% 46.36% 57.00% 100.00%
P/NAPS 1.25 0.73 0.95 1.08 1.10 1.21 1.07 10.93%
  QoQ % 71.23% -23.16% -12.04% -1.82% -9.09% 13.08% -
  Horiz. % 116.82% 68.22% 88.79% 100.93% 102.80% 113.08% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

386  378  600  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.01-0.09 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 HPPHB 0.675-0.065 
 DGB 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS