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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 66,994 58,989 50,892 31,304 44,461 45,192 46,338 27.83%
  QoQ % 13.57% 15.91% 62.57% -29.59% -1.62% -2.47% -
  Horiz. % 144.58% 127.30% 109.83% 67.56% 95.95% 97.53% 100.00%
PBT 3,388 -2,701 -134 -5,024 -10,076 -3,445 -3,970 -
  QoQ % 225.42% -1,915.92% 97.33% 50.14% -192.45% 13.22% -
  Horiz. % -85.34% 68.04% 3.38% 126.55% 253.80% 86.78% 100.00%
Tax -226 -101 -38 8 219 -268 -206 6.37%
  QoQ % -123.03% -166.67% -575.00% -96.35% 181.72% -30.10% -
  Horiz. % 109.71% 49.19% 18.45% -3.88% -106.31% 130.10% 100.00%
NP 3,162 -2,802 -172 -5,016 -9,857 -3,713 -4,176 -
  QoQ % 212.82% -1,529.46% 96.57% 49.11% -165.45% 11.08% -
  Horiz. % -75.72% 67.11% 4.12% 120.11% 236.04% 88.92% 100.00%
NP to SH 2,588 -1,948 -50 -3,008 -7,894 -2,601 -3,026 -
  QoQ % 232.85% -3,796.00% 98.34% 61.90% -203.46% 14.03% -
  Horiz. % -85.53% 64.38% 1.65% 99.41% 260.87% 85.97% 100.00%
Tax Rate 6.67 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 63,832 61,791 51,064 36,320 54,318 48,905 50,514 16.87%
  QoQ % 3.30% 21.01% 40.59% -33.13% 11.07% -3.18% -
  Horiz. % 126.36% 122.33% 101.09% 71.90% 107.53% 96.82% 100.00%
Net Worth 83,849 78,786 81,286 81,608 82,672 86,687 88,026 -3.19%
  QoQ % 6.43% -3.07% -0.40% -1.29% -4.63% -1.52% -
  Horiz. % 95.26% 89.50% 92.34% 92.71% 93.92% 98.48% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 83,849 78,786 81,286 81,608 82,672 86,687 88,026 -3.19%
  QoQ % 6.43% -3.07% -0.40% -1.29% -4.63% -1.52% -
  Horiz. % 95.26% 89.50% 92.34% 92.71% 93.92% 98.48% 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.72 % -4.75 % -0.34 % -16.02 % -22.17 % -8.22 % -9.01 % -
  QoQ % 199.37% -1,297.06% 97.88% 27.74% -169.71% 8.77% -
  Horiz. % -52.39% 52.72% 3.77% 177.80% 246.06% 91.23% 100.00%
ROE 3.09 % -2.47 % -0.06 % -3.69 % -9.55 % -3.00 % -3.44 % -
  QoQ % 225.10% -4,016.67% 98.37% 61.36% -218.33% 12.79% -
  Horiz. % -89.83% 71.80% 1.74% 107.27% 277.62% 87.21% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 41.55 36.58 31.56 19.41 27.57 28.03 28.74 27.83%
  QoQ % 13.59% 15.91% 62.60% -29.60% -1.64% -2.47% -
  Horiz. % 144.57% 127.28% 109.81% 67.54% 95.93% 97.53% 100.00%
EPS 1.60 -1.21 -0.04 -1.88 -4.90 -1.61 -1.88 -
  QoQ % 232.23% -2,925.00% 97.87% 61.63% -204.35% 14.36% -
  Horiz. % -85.11% 64.36% 2.13% 100.00% 260.64% 85.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5200 0.4886 0.5041 0.5061 0.5127 0.5376 0.5459 -3.19%
  QoQ % 6.43% -3.07% -0.40% -1.29% -4.63% -1.52% -
  Horiz. % 95.26% 89.50% 92.34% 92.71% 93.92% 98.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 255,587
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.21 23.08 19.91 12.25 17.40 17.68 18.13 27.82%
  QoQ % 13.56% 15.92% 62.53% -29.60% -1.58% -2.48% -
  Horiz. % 144.57% 127.30% 109.82% 67.57% 95.97% 97.52% 100.00%
EPS 1.01 -0.76 -0.02 -1.18 -3.09 -1.02 -1.18 -
  QoQ % 232.89% -3,700.00% 98.31% 61.81% -202.94% 13.56% -
  Horiz. % -85.59% 64.41% 1.69% 100.00% 261.86% 86.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3281 0.3083 0.3180 0.3193 0.3235 0.3392 0.3444 -3.18%
  QoQ % 6.42% -3.05% -0.41% -1.30% -4.63% -1.51% -
  Horiz. % 95.27% 89.52% 92.33% 92.71% 93.93% 98.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.6350 0.3850 0.3600 0.4250 0.3000 0.6900 0.6700 -
P/RPS 1.53 1.05 1.14 2.19 1.09 2.46 2.33 -24.43%
  QoQ % 45.71% -7.89% -47.95% 100.92% -55.69% 5.58% -
  Horiz. % 65.67% 45.06% 48.93% 93.99% 46.78% 105.58% 100.00%
P/EPS 39.56 -31.87 -1,161.00 -22.78 -6.13 -42.77 -35.70 -
  QoQ % 224.13% 97.25% -4,996.58% -271.62% 85.67% -19.80% -
  Horiz. % -110.81% 89.27% 3,252.10% 63.81% 17.17% 119.80% 100.00%
EY 2.53 -3.14 -0.09 -4.39 -16.32 -2.34 -2.80 -
  QoQ % 180.57% -3,388.89% 97.95% 73.10% -597.44% 16.43% -
  Horiz. % -90.36% 112.14% 3.21% 156.79% 582.86% 83.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.22 0.79 0.71 0.84 0.59 1.28 1.23 -0.54%
  QoQ % 54.43% 11.27% -15.48% 42.37% -53.91% 4.07% -
  Horiz. % 99.19% 64.23% 57.72% 68.29% 47.97% 104.07% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - - 19/11/20 27/08/20 25/06/20 27/02/20 21/11/19 -
Price 0.5150 0.6650 0.3900 0.4000 0.4500 0.6250 0.7100 -
P/RPS 1.24 1.82 1.24 2.06 1.63 2.23 2.47 -36.81%
  QoQ % -31.87% 46.77% -39.81% 26.38% -26.91% -9.72% -
  Horiz. % 50.20% 73.68% 50.20% 83.40% 65.99% 90.28% 100.00%
P/EPS 32.09 -55.05 -1,257.75 -21.44 -9.19 -38.74 -37.83 -
  QoQ % 158.29% 95.62% -5,766.37% -133.30% 76.28% -2.41% -
  Horiz. % -84.83% 145.52% 3,324.74% 56.67% 24.29% 102.41% 100.00%
EY 3.12 -1.82 -0.08 -4.66 -10.88 -2.58 -2.64 -
  QoQ % 271.43% -2,175.00% 98.28% 57.17% -321.71% 2.27% -
  Horiz. % -118.18% 68.94% 3.03% 176.52% 412.12% 97.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 1.36 0.77 0.79 0.88 1.16 1.30 -16.59%
  QoQ % -27.21% 76.62% -2.53% -10.23% -24.14% -10.77% -
  Horiz. % 76.15% 104.62% 59.23% 60.77% 67.69% 89.23% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS