Highlights

[OPCOM] QoQ Quarter Result on 2016-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     366.60%    YoY -     7.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 22,416 21,103 23,413 26,486 18,979 29,128 26,766 -11.14%
  QoQ % 6.22% -9.87% -11.60% 39.55% -34.84% 8.82% -
  Horiz. % 83.75% 78.84% 87.47% 98.95% 70.91% 108.82% 100.00%
PBT 1,452 930 2,558 3,170 509 3,019 1,603 -6.38%
  QoQ % 56.13% -63.64% -19.31% 522.79% -83.14% 88.33% -
  Horiz. % 90.58% 58.02% 159.58% 197.75% 31.75% 188.33% 100.00%
Tax -257 -424 -735 -771 -951 -664 -325 -14.47%
  QoQ % 39.39% 42.31% 4.67% 18.93% -43.22% -104.31% -
  Horiz. % 79.08% 130.46% 226.15% 237.23% 292.62% 204.31% 100.00%
NP 1,195 506 1,823 2,399 -442 2,355 1,278 -4.37%
  QoQ % 136.17% -72.24% -24.01% 642.76% -118.77% 84.27% -
  Horiz. % 93.51% 39.59% 142.64% 187.72% -34.59% 184.27% 100.00%
NP to SH 1,605 1,283 1,906 2,403 515 2,698 1,977 -12.96%
  QoQ % 25.10% -32.69% -20.68% 366.60% -80.91% 36.47% -
  Horiz. % 81.18% 64.90% 96.41% 121.55% 26.05% 136.47% 100.00%
Tax Rate 17.70 % 45.59 % 28.73 % 24.32 % 186.84 % 21.99 % 20.27 % -8.63%
  QoQ % -61.18% 58.68% 18.13% -86.98% 749.66% 8.49% -
  Horiz. % 87.32% 224.91% 141.74% 119.98% 921.76% 108.49% 100.00%
Total Cost 21,221 20,597 21,590 24,087 19,421 26,773 25,488 -11.49%
  QoQ % 3.03% -4.60% -10.37% 24.03% -27.46% 5.04% -
  Horiz. % 83.26% 80.81% 84.71% 94.50% 76.20% 105.04% 100.00%
Net Worth 88,655 87,445 84,172 84,865 81,866 81,108 78,432 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 3,225 - - - 2,418 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 169.20 % - % - % - % 122.34 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.30% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 88,655 87,445 84,172 84,865 81,866 81,108 78,432 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.33 % 2.40 % 7.79 % 9.06 % -2.33 % 8.09 % 4.77 % 7.67%
  QoQ % 122.08% -69.19% -14.02% 488.84% -128.80% 69.60% -
  Horiz. % 111.74% 50.31% 163.31% 189.94% -48.85% 169.60% 100.00%
ROE 1.81 % 1.47 % 2.26 % 2.83 % 0.63 % 3.33 % 2.52 % -19.78%
  QoQ % 23.13% -34.96% -20.14% 349.21% -81.08% 32.14% -
  Horiz. % 71.83% 58.33% 89.68% 112.30% 25.00% 132.14% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.90 13.09 14.52 16.43 11.77 18.06 16.60 -11.15%
  QoQ % 6.19% -9.85% -11.63% 39.59% -34.83% 8.80% -
  Horiz. % 83.73% 78.86% 87.47% 98.98% 70.90% 108.80% 100.00%
EPS 1.00 0.80 1.18 1.49 0.32 1.67 1.23 -12.88%
  QoQ % 25.00% -32.20% -20.81% 365.63% -80.84% 35.77% -
  Horiz. % 81.30% 65.04% 95.93% 121.14% 26.02% 135.77% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5498 0.5423 0.5220 0.5263 0.5077 0.5030 0.4864 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 270,587
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.28 7.80 8.65 9.79 7.01 10.76 9.89 -11.16%
  QoQ % 6.15% -9.83% -11.64% 39.66% -34.85% 8.80% -
  Horiz. % 83.72% 78.87% 87.46% 98.99% 70.88% 108.80% 100.00%
EPS 0.59 0.47 0.70 0.89 0.19 1.00 0.73 -13.22%
  QoQ % 25.53% -32.86% -21.35% 368.42% -81.00% 36.99% -
  Horiz. % 80.82% 64.38% 95.89% 121.92% 26.03% 136.99% 100.00%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.71% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3276 0.3232 0.3111 0.3136 0.3026 0.2998 0.2899 8.48%
  QoQ % 1.36% 3.89% -0.80% 3.64% 0.93% 3.41% -
  Horiz. % 113.00% 111.49% 107.31% 108.18% 104.38% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6150 0.6000 0.5750 0.5950 0.6600 0.7650 0.7300 -
P/RPS 4.42 4.58 3.96 3.62 5.61 4.23 4.40 0.30%
  QoQ % -3.49% 15.66% 9.39% -35.47% 32.62% -3.86% -
  Horiz. % 100.45% 104.09% 90.00% 82.27% 127.50% 96.14% 100.00%
P/EPS 61.79 75.41 48.65 39.93 206.65 45.72 59.54 2.50%
  QoQ % -18.06% 55.01% 21.84% -80.68% 351.99% -23.21% -
  Horiz. % 103.78% 126.65% 81.71% 67.06% 347.08% 76.79% 100.00%
EY 1.62 1.33 2.06 2.50 0.48 2.19 1.68 -2.39%
  QoQ % 21.80% -35.44% -17.60% 420.83% -78.08% 30.36% -
  Horiz. % 96.43% 79.17% 122.62% 148.81% 28.57% 130.36% 100.00%
DY 0.00 0.00 3.48 0.00 0.00 0.00 2.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.12 1.11 1.10 1.13 1.30 1.52 1.50 -17.68%
  QoQ % 0.90% 0.91% -2.65% -13.08% -14.47% 1.33% -
  Horiz. % 74.67% 74.00% 73.33% 75.33% 86.67% 101.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 30/11/16 26/08/16 31/05/16 19/02/16 27/11/15 -
Price 0.6050 0.6550 0.5600 0.5650 0.6750 0.7550 0.8000 -
P/RPS 4.35 5.00 3.86 3.44 5.73 4.18 4.82 -6.61%
  QoQ % -13.00% 29.53% 12.21% -39.97% 37.08% -13.28% -
  Horiz. % 90.25% 103.73% 80.08% 71.37% 118.88% 86.72% 100.00%
P/EPS 60.78 82.32 47.38 37.91 211.35 45.12 65.25 -4.62%
  QoQ % -26.17% 73.74% 24.98% -82.06% 368.42% -30.85% -
  Horiz. % 93.15% 126.16% 72.61% 58.10% 323.91% 69.15% 100.00%
EY 1.65 1.21 2.11 2.64 0.47 2.22 1.53 5.16%
  QoQ % 36.36% -42.65% -20.08% 461.70% -78.83% 45.10% -
  Horiz. % 107.84% 79.08% 137.91% 172.55% 30.72% 145.10% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 190.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 1.21 1.07 1.07 1.33 1.50 1.64 -23.36%
  QoQ % -9.09% 13.08% 0.00% -19.55% -11.33% -8.54% -
  Horiz. % 67.07% 73.78% 65.24% 65.24% 81.10% 91.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

376  392  532  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.235-0.055 
 KANGER 0.020.00 
 AIRASIA 0.615-0.005 
 KOMARK 0.15+0.015 
 AHB 0.13-0.015 
 DNEX 0.865+0.025 
 ICONIC 0.30+0.02 
 IMPIANA 0.055-0.005 
 MQTECH 0.07-0.01 
 XOXNET 0.040.00 
PARTNERS & BROKERS