[OPCOM] QoQ TTM Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Opcom Holdings Berhad - 4th Quarter Report - 31 March 2019.pdf 
