Highlights

[OPCOM] QoQ Annualized Quarter Result on 2020-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     61.90%    YoY -     15.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 50,892 31,304 44,461 45,192 46,338 47,448 74,581 -22.44%
  QoQ % 62.57% -29.59% -1.62% -2.47% -2.34% -36.38% -
  Horiz. % 68.24% 41.97% 59.61% 60.59% 62.13% 63.62% 100.00%
PBT -134 -5,024 -10,076 -3,445 -3,970 -4,972 -1,085 -75.11%
  QoQ % 97.33% 50.14% -192.45% 13.22% 20.15% -358.25% -
  Horiz. % 12.35% 463.04% 928.66% 317.54% 365.90% 458.25% 100.00%
Tax -38 8 219 -268 -206 -268 -197 -66.52%
  QoQ % -575.00% -96.35% 181.72% -30.10% 23.13% -36.04% -
  Horiz. % 19.29% -4.06% -111.17% 136.04% 104.57% 136.04% 100.00%
NP -172 -5,016 -9,857 -3,713 -4,176 -5,240 -1,282 -73.70%
  QoQ % 96.57% 49.11% -165.45% 11.08% 20.31% -308.74% -
  Horiz. % 13.42% 391.26% 768.88% 289.65% 325.74% 408.74% 100.00%
NP to SH -50 -3,008 -7,894 -2,601 -3,026 -3,564 462 -
  QoQ % 98.34% 61.90% -203.46% 14.03% 15.10% -871.43% -
  Horiz. % -10.82% -651.08% -1,708.66% -563.06% -654.98% -771.43% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,064 36,320 54,318 48,905 50,514 52,688 75,863 -23.14%
  QoQ % 40.59% -33.13% 11.07% -3.18% -4.13% -30.55% -
  Horiz. % 67.31% 47.88% 71.60% 64.47% 66.59% 69.45% 100.00%
Net Worth 81,286 81,608 82,672 86,687 88,026 88,139 88,606 -5.57%
  QoQ % -0.40% -1.29% -4.63% -1.52% -0.13% -0.53% -
  Horiz. % 91.74% 92.10% 93.30% 97.83% 99.34% 99.47% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 3.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 81,286 81,608 82,672 86,687 88,026 88,139 88,606 -5.57%
  QoQ % -0.40% -1.29% -4.63% -1.52% -0.13% -0.53% -
  Horiz. % 91.74% 92.10% 93.30% 97.83% 99.34% 99.47% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.34 % -16.02 % -22.17 % -8.22 % -9.01 % -11.04 % -1.72 % -65.97%
  QoQ % 97.88% 27.74% -169.71% 8.77% 18.39% -541.86% -
  Horiz. % 19.77% 931.40% 1,288.95% 477.91% 523.84% 641.86% 100.00%
ROE -0.06 % -3.69 % -9.55 % -3.00 % -3.44 % -4.04 % 0.52 % -
  QoQ % 98.37% 61.36% -218.33% 12.79% 14.85% -876.92% -
  Horiz. % -11.54% -709.62% -1,836.54% -576.92% -661.54% -776.92% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.56 19.41 27.57 28.03 28.74 29.43 46.25 -22.44%
  QoQ % 62.60% -29.60% -1.64% -2.47% -2.34% -36.37% -
  Horiz. % 68.24% 41.97% 59.61% 60.61% 62.14% 63.63% 100.00%
EPS -0.04 -1.88 -4.90 -1.61 -1.88 -2.20 0.29 -
  QoQ % 97.87% 61.63% -204.35% 14.36% 14.55% -858.62% -
  Horiz. % -13.79% -648.28% -1,689.66% -555.17% -648.28% -758.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5041 0.5061 0.5127 0.5376 0.5459 0.5466 0.5495 -5.57%
  QoQ % -0.40% -1.29% -4.63% -1.52% -0.13% -0.53% -
  Horiz. % 91.74% 92.10% 93.30% 97.83% 99.34% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.56 19.41 27.57 28.03 28.74 29.43 46.25 -22.44%
  QoQ % 62.60% -29.60% -1.64% -2.47% -2.34% -36.37% -
  Horiz. % 68.24% 41.97% 59.61% 60.61% 62.14% 63.63% 100.00%
EPS -0.04 -1.88 -4.90 -1.61 -1.88 -2.20 0.29 -
  QoQ % 97.87% 61.63% -204.35% 14.36% 14.55% -858.62% -
  Horiz. % -13.79% -648.28% -1,689.66% -555.17% -648.28% -758.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5041 0.5061 0.5127 0.5376 0.5459 0.5466 0.5495 -5.57%
  QoQ % -0.40% -1.29% -4.63% -1.52% -0.13% -0.53% -
  Horiz. % 91.74% 92.10% 93.30% 97.83% 99.34% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3600 0.4250 0.3000 0.6900 0.6700 0.4500 0.6650 -
P/RPS 1.14 2.19 1.09 2.46 2.33 1.53 1.44 -14.39%
  QoQ % -47.95% 100.92% -55.69% 5.58% 52.29% 6.25% -
  Horiz. % 79.17% 152.08% 75.69% 170.83% 161.81% 106.25% 100.00%
P/EPS -1,161.00 -22.78 -6.13 -42.77 -35.70 -20.36 232.10 -
  QoQ % -4,996.58% -271.62% 85.67% -19.80% -75.34% -108.77% -
  Horiz. % -500.22% -9.81% -2.64% -18.43% -15.38% -8.77% 100.00%
EY -0.09 -4.39 -16.32 -2.34 -2.80 -4.91 0.43 -
  QoQ % 97.95% 73.10% -597.44% 16.43% 42.97% -1,241.86% -
  Horiz. % -20.93% -1,020.93% -3,795.35% -544.19% -651.16% -1,141.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.84 0.59 1.28 1.23 0.82 1.21 -29.84%
  QoQ % -15.48% 42.37% -53.91% 4.07% 50.00% -32.23% -
  Horiz. % 58.68% 69.42% 48.76% 105.79% 101.65% 67.77% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 27/08/20 25/06/20 27/02/20 21/11/19 29/08/19 29/05/19 -
Price 0.3900 0.4000 0.4500 0.6250 0.7100 0.6300 0.6000 -
P/RPS 1.24 2.06 1.63 2.23 2.47 2.14 1.30 -3.09%
  QoQ % -39.81% 26.38% -26.91% -9.72% 15.42% 64.62% -
  Horiz. % 95.38% 158.46% 125.38% 171.54% 190.00% 164.62% 100.00%
P/EPS -1,257.75 -21.44 -9.19 -38.74 -37.83 -28.50 209.42 -
  QoQ % -5,766.37% -133.30% 76.28% -2.41% -32.74% -113.61% -
  Horiz. % -600.59% -10.24% -4.39% -18.50% -18.06% -13.61% 100.00%
EY -0.08 -4.66 -10.88 -2.58 -2.64 -3.51 0.48 -
  QoQ % 98.28% 57.17% -321.71% 2.27% 24.79% -831.25% -
  Horiz. % -16.67% -970.83% -2,266.67% -537.50% -550.00% -731.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.79 0.88 1.16 1.30 1.15 1.09 -20.63%
  QoQ % -2.53% -10.23% -24.14% -10.77% 13.04% 5.50% -
  Horiz. % 70.64% 72.48% 80.73% 106.42% 119.27% 105.50% 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
 
 

296  514  637  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.35+0.085 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS