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
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 44,242 25,446 7,826 44,461 33,894 23,169 102.83%
  QoQ % 51.43% 73.87% 225.15% -82.40% 31.18% 46.29% -
  Horiz. % 289.15% 190.95% 109.83% 33.78% 191.90% 146.29% 100.00%
PBT 3,388 -2,026 -67 -1,256 -10,076 -2,584 -1,985 -
  QoQ % 267.23% -2,923.88% 94.67% 87.53% -289.94% -30.18% -
  Horiz. % -170.68% 102.07% 3.38% 63.27% 507.61% 130.18% 100.00%
Tax -226 -76 -19 2 219 -201 -103 68.77%
  QoQ % -197.37% -300.00% -1,050.00% -99.09% 208.96% -95.15% -
  Horiz. % 219.42% 73.79% 18.45% -1.94% -212.62% 195.15% 100.00%
NP 3,162 -2,102 -86 -1,254 -9,857 -2,785 -2,088 -
  QoQ % 250.43% -2,344.19% 93.14% 87.28% -253.93% -33.38% -
  Horiz. % -151.44% 100.67% 4.12% 60.06% 472.08% 133.38% 100.00%
NP to SH 2,588 -1,461 -25 -752 -7,894 -1,951 -1,513 -
  QoQ % 277.14% -5,744.00% 96.68% 90.47% -304.61% -28.95% -
  Horiz. % -171.05% 96.56% 1.65% 49.70% 521.74% 128.95% 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 46,344 25,532 9,080 54,318 36,679 25,257 85.44%
  QoQ % 37.74% 81.51% 181.19% -83.28% 48.09% 45.22% -
  Horiz. % 252.73% 183.49% 101.09% 35.95% 215.06% 145.22% 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 % -1.85 % -0.03 % -0.92 % -9.55 % -2.25 % -1.72 % -
  QoQ % 267.03% -6,066.67% 96.74% 90.37% -324.44% -30.81% -
  Horiz. % -179.65% 107.56% 1.74% 53.49% 555.23% 130.81% 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 27.44 15.78 4.85 27.57 21.02 14.37 102.83%
  QoQ % 51.42% 73.89% 225.36% -82.41% 31.16% 46.28% -
  Horiz. % 289.14% 190.95% 109.81% 33.75% 191.86% 146.28% 100.00%
EPS 1.60 -0.91 -0.02 -0.47 -4.90 -1.21 -0.94 -
  QoQ % 275.82% -4,450.00% 95.74% 90.41% -304.96% -28.72% -
  Horiz. % -170.21% 96.81% 2.13% 50.00% 521.28% 128.72% 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 - 230,587
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.05 19.19 11.04 3.39 19.28 14.70 10.05 102.79%
  QoQ % 51.38% 73.82% 225.66% -82.42% 31.16% 46.27% -
  Horiz. % 289.05% 190.95% 109.85% 33.73% 191.84% 146.27% 100.00%
EPS 1.12 -0.63 -0.01 -0.33 -3.42 -0.85 -0.66 -
  QoQ % 277.78% -6,200.00% 96.97% 90.35% -302.35% -28.79% -
  Horiz. % -169.70% 95.45% 1.52% 50.00% 518.18% 128.79% 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 0.3636 0.3417 0.3525 0.3539 0.3585 0.3759 0.3817 -3.18%
  QoQ % 6.41% -3.06% -0.40% -1.28% -4.63% -1.52% -
  Horiz. % 95.26% 89.52% 92.35% 92.72% 93.92% 98.48% 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 1.40 2.28 8.76 1.09 3.28 4.66 -52.38%
  QoQ % 9.29% -38.60% -73.97% 703.67% -66.77% -29.61% -
  Horiz. % 32.83% 30.04% 48.93% 187.98% 23.39% 70.39% 100.00%
P/EPS 39.56 -42.49 -2,322.00 -91.13 -6.13 -57.03 -71.41 -
  QoQ % 193.10% 98.17% -2,448.01% -1,386.62% 89.25% 20.14% -
  Horiz. % -55.40% 59.50% 3,251.65% 127.62% 8.58% 79.86% 100.00%
EY 2.53 -2.35 -0.04 -1.10 -16.32 -1.75 -1.40 -
  QoQ % 207.66% -5,775.00% 96.36% 93.26% -832.57% -25.00% -
  Horiz. % -180.71% 167.86% 2.86% 78.57% 1,165.71% 125.00% 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 2.42 2.47 8.24 1.63 2.97 4.94 -60.17%
  QoQ % -48.76% -2.02% -70.02% 405.52% -45.12% -39.88% -
  Horiz. % 25.10% 48.99% 50.00% 166.80% 33.00% 60.12% 100.00%
P/EPS 32.09 -73.40 -2,515.50 -85.77 -9.19 -51.66 -75.67 -
  QoQ % 143.72% 97.08% -2,832.84% -833.30% 82.21% 31.73% -
  Horiz. % -42.41% 97.00% 3,324.30% 113.35% 12.14% 68.27% 100.00%
EY 3.12 -1.36 -0.04 -1.17 -10.88 -1.94 -1.32 -
  QoQ % 329.41% -3,300.00% 96.58% 89.25% -460.82% -46.97% -
  Horiz. % -236.36% 103.03% 3.03% 88.64% 824.24% 146.97% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

307  616  592  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.050.00 
 SERBADK 0.37-0.01 
 SUPERMX 2.05-0.20 
 HSI-HMC 0.14+0.005 
 ARMADA 0.52-0.01 
 CSH 0.13+0.005 
 JADI 0.11-0.005 
 HIAPTEK 0.65-0.01 
 MACPIE 0.125-0.005 
 MYEG 1.04-0.01 
PARTNERS & BROKERS