Highlights

[OPCOM] QoQ Cumulative 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 -     90.47%    YoY -     15.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 25,446 7,826 44,461 33,894 23,169 11,862 74,581 -51.08%
  QoQ % 225.15% -82.40% 31.18% 46.29% 95.32% -84.10% -
  Horiz. % 34.12% 10.49% 59.61% 45.45% 31.07% 15.90% 100.00%
PBT -67 -1,256 -10,076 -2,584 -1,985 -1,243 -1,085 -84.30%
  QoQ % 94.67% 87.53% -289.94% -30.18% -59.69% -14.56% -
  Horiz. % 6.18% 115.76% 928.66% 238.16% 182.95% 114.56% 100.00%
Tax -19 2 219 -201 -103 -67 -197 -78.88%
  QoQ % -1,050.00% -99.09% 208.96% -95.15% -53.73% 65.99% -
  Horiz. % 9.64% -1.02% -111.17% 102.03% 52.28% 34.01% 100.00%
NP -86 -1,254 -9,857 -2,785 -2,088 -1,310 -1,282 -83.41%
  QoQ % 93.14% 87.28% -253.93% -33.38% -59.39% -2.18% -
  Horiz. % 6.71% 97.82% 768.88% 217.24% 162.87% 102.18% 100.00%
NP to SH -25 -752 -7,894 -1,951 -1,513 -891 462 -
  QoQ % 96.68% 90.47% -304.61% -28.95% -69.81% -292.86% -
  Horiz. % -5.41% -162.77% -1,708.66% -422.29% -327.49% -192.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,532 9,080 54,318 36,679 25,257 13,172 75,863 -51.52%
  QoQ % 181.19% -83.28% 48.09% 45.22% 91.75% -82.64% -
  Horiz. % 33.66% 11.97% 71.60% 48.35% 33.29% 17.36% 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 -0.03 % -0.92 % -9.55 % -2.25 % -1.72 % -1.01 % 0.52 % -
  QoQ % 96.74% 90.37% -324.44% -30.81% -70.30% -294.23% -
  Horiz. % -5.77% -176.92% -1,836.54% -432.69% -330.77% -194.23% 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 15.78 4.85 27.57 21.02 14.37 7.36 46.25 -51.08%
  QoQ % 225.36% -82.41% 31.16% 46.28% 95.24% -84.09% -
  Horiz. % 34.12% 10.49% 59.61% 45.45% 31.07% 15.91% 100.00%
EPS -0.02 -0.47 -4.90 -1.21 -0.94 -0.55 0.29 -
  QoQ % 95.74% 90.41% -304.96% -28.72% -70.91% -289.66% -
  Horiz. % -6.90% -162.07% -1,689.66% -417.24% -324.14% -189.66% 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 15.78 4.85 27.57 21.02 14.37 7.36 46.25 -51.08%
  QoQ % 225.36% -82.41% 31.16% 46.28% 95.24% -84.09% -
  Horiz. % 34.12% 10.49% 59.61% 45.45% 31.07% 15.91% 100.00%
EPS -0.02 -0.47 -4.90 -1.21 -0.94 -0.55 0.29 -
  QoQ % 95.74% 90.41% -304.96% -28.72% -70.91% -289.66% -
  Horiz. % -6.90% -162.07% -1,689.66% -417.24% -324.14% -189.66% 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 2.28 8.76 1.09 3.28 4.66 6.12 1.44 35.73%
  QoQ % -73.97% 703.67% -66.77% -29.61% -23.86% 325.00% -
  Horiz. % 158.33% 608.33% 75.69% 227.78% 323.61% 425.00% 100.00%
P/EPS -2,322.00 -91.13 -6.13 -57.03 -71.41 -81.44 232.10 -
  QoQ % -2,448.01% -1,386.62% 89.25% 20.14% 12.32% -135.09% -
  Horiz. % -1,000.43% -39.26% -2.64% -24.57% -30.77% -35.09% 100.00%
EY -0.04 -1.10 -16.32 -1.75 -1.40 -1.23 0.43 -
  QoQ % 96.36% 93.26% -832.57% -25.00% -13.82% -386.05% -
  Horiz. % -9.30% -255.81% -3,795.35% -406.98% -325.58% -286.05% 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 2.47 8.24 1.63 2.97 4.94 8.56 1.30 53.22%
  QoQ % -70.02% 405.52% -45.12% -39.88% -42.29% 558.46% -
  Horiz. % 190.00% 633.85% 125.38% 228.46% 380.00% 658.46% 100.00%
P/EPS -2,515.50 -85.77 -9.19 -51.66 -75.67 -114.02 209.42 -
  QoQ % -2,832.84% -833.30% 82.21% 31.73% 33.63% -154.45% -
  Horiz. % -1,201.17% -40.96% -4.39% -24.67% -36.13% -54.45% 100.00%
EY -0.04 -1.17 -10.88 -1.94 -1.32 -0.88 0.48 -
  QoQ % 96.58% 89.25% -460.82% -46.97% -50.00% -283.33% -
  Horiz. % -8.33% -243.75% -2,266.67% -404.17% -275.00% -183.33% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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