Highlights

[OPCOM] YoY Annualized Quarter Result on 2017-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -61.60%    YoY -     -71.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 31,304 47,448 71,408 89,836 105,944 110,860 75,168 -13.57%
  YoY % -34.02% -33.55% -20.51% -15.20% -4.43% 47.48% -
  Horiz. % 41.65% 63.12% 95.00% 119.51% 140.94% 147.48% 100.00%
PBT -5,024 -4,972 3,332 2,468 12,680 12,668 1,120 -
  YoY % -1.05% -249.22% 35.01% -80.54% 0.09% 1,031.07% -
  Horiz. % -448.57% -443.93% 297.50% 220.36% 1,132.14% 1,131.07% 100.00%
Tax 8 -268 -1,992 -1,424 -3,084 -3,608 -296 -
  YoY % 102.99% 86.55% -39.89% 53.83% 14.52% -1,118.92% -
  Horiz. % -2.70% 90.54% 672.97% 481.08% 1,041.89% 1,218.92% 100.00%
NP -5,016 -5,240 1,340 1,044 9,596 9,060 824 -
  YoY % 4.27% -491.04% 28.35% -89.12% 5.92% 999.51% -
  Horiz. % -608.74% -635.92% 162.62% 126.70% 1,164.56% 1,099.51% 100.00%
NP to SH -3,008 -3,564 3,332 2,764 9,612 8,944 1,792 -
  YoY % 15.60% -206.96% 20.55% -71.24% 7.47% 399.11% -
  Horiz. % -167.86% -198.88% 185.94% 154.24% 536.38% 499.11% 100.00%
Tax Rate - % - % 59.78 % 57.70 % 24.32 % 28.48 % 26.43 % -
  YoY % 0.00% 0.00% 3.60% 137.25% -14.61% 7.76% -
  Horiz. % 0.00% 0.00% 226.18% 218.31% 92.02% 107.76% 100.00%
Total Cost 36,320 52,688 70,068 88,792 96,348 101,800 74,344 -11.24%
  YoY % -31.07% -24.80% -21.09% -7.84% -5.36% 36.93% -
  Horiz. % 48.85% 70.87% 94.25% 119.43% 129.60% 136.93% 100.00%
Net Worth 81,608 88,139 90,590 88,542 84,865 79,673 73,013 1.87%
  YoY % -7.41% -2.71% 2.31% 4.33% 6.52% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.23% 109.12% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 81,608 88,139 90,590 88,542 84,865 79,673 73,013 1.87%
  YoY % -7.41% -2.71% 2.31% 4.33% 6.52% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.23% 109.12% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 129,000 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -16.02 % -11.04 % 1.88 % 1.16 % 9.06 % 8.17 % 1.10 % -
  YoY % -45.11% -687.23% 62.07% -87.20% 10.89% 642.73% -
  Horiz. % -1,456.36% -1,003.64% 170.91% 105.45% 823.64% 742.73% 100.00%
ROE -3.69 % -4.04 % 3.68 % 3.12 % 11.33 % 11.23 % 2.45 % -
  YoY % 8.66% -209.78% 17.95% -72.46% 0.89% 358.37% -
  Horiz. % -150.61% -164.90% 150.20% 127.35% 462.45% 458.37% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.41 29.43 44.28 55.71 65.70 68.75 58.27 -16.73%
  YoY % -34.05% -33.54% -20.52% -15.21% -4.44% 17.99% -
  Horiz. % 33.31% 50.51% 75.99% 95.61% 112.75% 117.99% 100.00%
EPS -1.88 -2.20 2.08 1.72 5.96 5.56 1.40 -
  YoY % 14.55% -205.77% 20.93% -71.14% 7.19% 297.14% -
  Horiz. % -134.29% -157.14% 148.57% 122.86% 425.71% 397.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 0.5660 -1.85%
  YoY % -7.41% -2.71% 2.31% 4.33% 6.52% -12.70% -
  Horiz. % 89.42% 96.57% 99.26% 97.01% 92.99% 87.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.41 29.43 44.28 55.71 65.70 68.75 46.62 -13.58%
  YoY % -34.05% -33.54% -20.52% -15.21% -4.44% 47.47% -
  Horiz. % 41.63% 63.13% 94.98% 119.50% 140.93% 147.47% 100.00%
EPS -1.88 -2.20 2.08 1.72 5.96 5.56 1.11 -
  YoY % 14.55% -205.77% 20.93% -71.14% 7.19% 400.90% -
  Horiz. % -169.37% -198.20% 187.39% 154.95% 536.94% 500.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 0.4528 1.87%
  YoY % -7.41% -2.71% 2.31% 4.33% 6.52% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.23% 109.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4250 0.4500 0.8500 0.5850 0.5950 0.7700 0.7050 -
P/RPS 2.19 1.53 1.92 1.05 0.91 1.12 1.21 10.38%
  YoY % 43.14% -20.31% 82.86% 15.38% -18.75% -7.44% -
  Horiz. % 180.99% 126.45% 158.68% 86.78% 75.21% 92.56% 100.00%
P/EPS -22.78 -20.36 41.14 34.13 9.98 13.88 50.75 -
  YoY % -11.89% -149.49% 20.54% 241.98% -28.10% -72.65% -
  Horiz. % -44.89% -40.12% 81.06% 67.25% 19.67% 27.35% 100.00%
EY -4.39 -4.91 2.43 2.93 10.02 7.20 1.97 -
  YoY % 10.59% -302.06% -17.06% -70.76% 39.17% 265.48% -
  Horiz. % -222.84% -249.24% 123.35% 148.73% 508.63% 365.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.82 1.51 1.07 1.13 1.56 1.25 -6.40%
  YoY % 2.44% -45.70% 41.12% -5.31% -27.56% 24.80% -
  Horiz. % 67.20% 65.60% 120.80% 85.60% 90.40% 124.80% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 -
Price 0.4000 0.6300 0.9400 0.5950 0.5650 0.7700 0.7150 -
P/RPS 2.06 2.14 2.12 1.07 0.86 1.12 1.23 8.97%
  YoY % -3.74% 0.94% 98.13% 24.42% -23.21% -8.94% -
  Horiz. % 167.48% 173.98% 172.36% 86.99% 69.92% 91.06% 100.00%
P/EPS -21.44 -28.50 45.49 34.71 9.48 13.88 51.47 -
  YoY % 24.77% -162.65% 31.06% 266.14% -31.70% -73.03% -
  Horiz. % -41.66% -55.37% 88.38% 67.44% 18.42% 26.97% 100.00%
EY -4.66 -3.51 2.20 2.88 10.55 7.20 1.94 -
  YoY % -32.76% -259.55% -23.61% -72.70% 46.53% 271.13% -
  Horiz. % -240.21% -180.93% 113.40% 148.45% 543.81% 371.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.15 1.67 1.08 1.07 1.56 1.26 -7.48%
  YoY % -31.30% -31.14% 54.63% 0.93% -31.41% 23.81% -
  Horiz. % 62.70% 91.27% 132.54% 85.71% 84.92% 123.81% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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