Highlights

[OPCOM] QoQ TTM Result on 2019-03-31 [#4]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -93.24%    YoY -     -93.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 49,747 55,974 68,591 74,581 90,167 100,696 99,454 -36.91%
  QoQ % -11.12% -18.39% -8.03% -17.29% -10.46% 1.25% -
  Horiz. % 50.02% 56.28% 68.97% 74.99% 90.66% 101.25% 100.00%
PBT -3,611 -4,927 -3,161 -1,085 6,117 8,641 6,392 -
  QoQ % 26.71% -55.87% -191.34% -117.74% -29.21% 35.18% -
  Horiz. % -56.49% -77.08% -49.45% -16.97% 95.70% 135.18% 100.00%
Tax 368 506 234 -197 -460 -1,001 -906 -
  QoQ % -27.27% 116.24% 218.78% 57.17% 54.05% -10.49% -
  Horiz. % -40.62% -55.85% -25.83% 21.74% 50.77% 110.49% 100.00%
NP -3,243 -4,421 -2,927 -1,282 5,657 7,640 5,486 -
  QoQ % 26.65% -51.04% -128.32% -122.66% -25.96% 39.26% -
  Horiz. % -59.11% -80.59% -53.35% -23.37% 103.12% 139.26% 100.00%
NP to SH -2,095 -2,940 -1,262 462 6,839 8,708 6,806 -
  QoQ % 28.74% -132.96% -373.16% -93.24% -21.46% 27.95% -
  Horiz. % -30.78% -43.20% -18.54% 6.79% 100.48% 127.95% 100.00%
Tax Rate - % - % - % - % 7.52 % 11.58 % 14.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -35.06% -18.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 53.07% 81.72% 100.00%
Total Cost 52,990 60,395 71,518 75,863 84,510 93,056 93,968 -31.67%
  QoQ % -12.26% -15.55% -5.73% -10.23% -9.18% -0.97% -
  Horiz. % 56.39% 64.27% 76.11% 80.73% 89.93% 99.03% 100.00%
Net Worth 86,687 88,026 88,139 88,606 89,235 90,558 90,590 -2.88%
  QoQ % -1.52% -0.13% -0.53% -0.70% -1.46% -0.04% -
  Horiz. % 95.69% 97.17% 97.29% 97.81% 98.50% 99.96% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 0 0 16 16 16 16 32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
Div Payout % - % - % - % 3.49 % 0.24 % 0.19 % 0.47 % -
  QoQ % 0.00% 0.00% 0.00% 1,354.17% 26.32% -59.57% -
  Horiz. % 0.00% 0.00% 0.00% 742.55% 51.06% 40.43% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 86,687 88,026 88,139 88,606 89,235 90,558 90,590 -2.88%
  QoQ % -1.52% -0.13% -0.53% -0.70% -1.46% -0.04% -
  Horiz. % 95.69% 97.17% 97.29% 97.81% 98.50% 99.96% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -6.52 % -7.90 % -4.27 % -1.72 % 6.27 % 7.59 % 5.52 % -
  QoQ % 17.47% -85.01% -148.26% -127.43% -17.39% 37.50% -
  Horiz. % -118.12% -143.12% -77.36% -31.16% 113.59% 137.50% 100.00%
ROE -2.42 % -3.34 % -1.43 % 0.52 % 7.66 % 9.62 % 7.51 % -
  QoQ % 27.54% -133.57% -375.00% -93.21% -20.37% 28.10% -
  Horiz. % -32.22% -44.47% -19.04% 6.92% 102.00% 128.10% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.85 34.71 42.54 46.25 55.92 62.45 61.68 -36.91%
  QoQ % -11.12% -18.41% -8.02% -17.29% -10.46% 1.25% -
  Horiz. % 50.02% 56.27% 68.97% 74.98% 90.66% 101.25% 100.00%
EPS -1.30 -1.82 -0.78 0.29 4.24 5.40 4.22 -
  QoQ % 28.57% -133.33% -368.97% -93.16% -21.48% 27.96% -
  Horiz. % -30.81% -43.13% -18.48% 6.87% 100.47% 127.96% 100.00%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.5376 0.5459 0.5466 0.5495 0.5534 0.5616 0.5618 -2.88%
  QoQ % -1.52% -0.13% -0.53% -0.70% -1.46% -0.04% -
  Horiz. % 95.69% 97.17% 97.29% 97.81% 98.50% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.85 34.71 42.54 46.25 55.92 62.45 61.68 -36.91%
  QoQ % -11.12% -18.41% -8.02% -17.29% -10.46% 1.25% -
  Horiz. % 50.02% 56.27% 68.97% 74.98% 90.66% 101.25% 100.00%
EPS -1.30 -1.82 -0.78 0.29 4.24 5.40 4.22 -
  QoQ % 28.57% -133.33% -368.97% -93.16% -21.48% 27.96% -
  Horiz. % -30.81% -43.13% -18.48% 6.87% 100.47% 127.96% 100.00%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.5376 0.5459 0.5466 0.5495 0.5534 0.5616 0.5618 -2.88%
  QoQ % -1.52% -0.13% -0.53% -0.70% -1.46% -0.04% -
  Horiz. % 95.69% 97.17% 97.29% 97.81% 98.50% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6900 0.6700 0.4500 0.6650 0.6050 0.8350 0.8500 -
P/RPS 2.24 1.93 1.06 1.44 1.08 1.34 1.38 37.99%
  QoQ % 16.06% 82.08% -26.39% 33.33% -19.40% -2.90% -
  Horiz. % 162.32% 139.86% 76.81% 104.35% 78.26% 97.10% 100.00%
P/EPS -53.11 -36.75 -57.50 232.10 14.26 15.46 20.14 -
  QoQ % -44.52% 36.09% -124.77% 1,527.63% -7.76% -23.24% -
  Horiz. % -263.70% -182.47% -285.50% 1,152.43% 70.80% 76.76% 100.00%
EY -1.88 -2.72 -1.74 0.43 7.01 6.47 4.97 -
  QoQ % 30.88% -56.32% -504.65% -93.87% 8.35% 30.18% -
  Horiz. % -37.83% -54.73% -35.01% 8.65% 141.05% 130.18% 100.00%
DY 0.00 0.00 0.02 0.02 0.02 0.01 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 50.00% 100.00%
P/NAPS 1.28 1.23 0.82 1.21 1.09 1.49 1.51 -10.40%
  QoQ % 4.07% 50.00% -32.23% 11.01% -26.85% -1.32% -
  Horiz. % 84.77% 81.46% 54.30% 80.13% 72.19% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 29/08/19 29/05/19 26/02/19 23/11/18 24/08/18 -
Price 0.6250 0.7100 0.6300 0.6000 0.7000 0.7250 0.9400 -
P/RPS 2.03 2.05 1.48 1.30 1.25 1.16 1.52 21.21%
  QoQ % -0.98% 38.51% 13.85% 4.00% 7.76% -23.68% -
  Horiz. % 133.55% 134.87% 97.37% 85.53% 82.24% 76.32% 100.00%
P/EPS -48.11 -38.94 -80.50 209.42 16.50 13.43 22.27 -
  QoQ % -23.55% 51.63% -138.44% 1,169.21% 22.86% -39.69% -
  Horiz. % -216.03% -174.85% -361.47% 940.37% 74.09% 60.31% 100.00%
EY -2.08 -2.57 -1.24 0.48 6.06 7.45 4.49 -
  QoQ % 19.07% -107.26% -358.33% -92.08% -18.66% 65.92% -
  Horiz. % -46.33% -57.24% -27.62% 10.69% 134.97% 165.92% 100.00%
DY 0.00 0.00 0.02 0.02 0.01 0.01 0.02 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 50.00% 50.00% 100.00%
P/NAPS 1.16 1.30 1.15 1.09 1.26 1.29 1.67 -21.52%
  QoQ % -10.77% 13.04% 5.50% -13.49% -2.33% -22.75% -
  Horiz. % 69.46% 77.84% 68.86% 65.27% 75.45% 77.25% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!
PARTNERS & BROKERS