Highlights

[OPCOM] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 24-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -50.00%    YoY -     20.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 91,704 31,304 47,448 71,408 89,836 105,944 110,860 -3.11%
  YoY % 192.95% -34.02% -33.55% -20.51% -15.20% -4.43% -
  Horiz. % 82.72% 28.24% 42.80% 64.41% 81.04% 95.57% 100.00%
PBT 15,320 -5,024 -4,972 3,332 2,468 12,680 12,668 3.22%
  YoY % 404.94% -1.05% -249.22% 35.01% -80.54% 0.09% -
  Horiz. % 120.93% -39.66% -39.25% 26.30% 19.48% 100.09% 100.00%
Tax -712 8 -268 -1,992 -1,424 -3,084 -3,608 -23.68%
  YoY % -9,000.00% 102.99% 86.55% -39.89% 53.83% 14.52% -
  Horiz. % 19.73% -0.22% 7.43% 55.21% 39.47% 85.48% 100.00%
NP 14,608 -5,016 -5,240 1,340 1,044 9,596 9,060 8.28%
  YoY % 391.23% 4.27% -491.04% 28.35% -89.12% 5.92% -
  Horiz. % 161.24% -55.36% -57.84% 14.79% 11.52% 105.92% 100.00%
NP to SH 10,576 -3,008 -3,564 3,332 2,764 9,612 8,944 2.83%
  YoY % 451.60% 15.60% -206.96% 20.55% -71.24% 7.47% -
  Horiz. % 118.25% -33.63% -39.85% 37.25% 30.90% 107.47% 100.00%
Tax Rate 4.65 % - % - % 59.78 % 57.70 % 24.32 % 28.48 % -26.05%
  YoY % 0.00% 0.00% 0.00% 3.60% 137.25% -14.61% -
  Horiz. % 16.33% 0.00% 0.00% 209.90% 202.60% 85.39% 100.00%
Total Cost 77,096 36,320 52,688 70,068 88,792 96,348 101,800 -4.52%
  YoY % 112.27% -31.07% -24.80% -21.09% -7.84% -5.36% -
  Horiz. % 75.73% 35.68% 51.76% 68.83% 87.22% 94.64% 100.00%
Net Worth 95,782 81,608 88,139 90,590 88,542 84,865 79,673 3.11%
  YoY % 17.37% -7.41% -2.71% 2.31% 4.33% 6.52% -
  Horiz. % 120.22% 102.43% 110.63% 113.70% 111.13% 106.52% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 95,782 81,608 88,139 90,590 88,542 84,865 79,673 3.11%
  YoY % 17.37% -7.41% -2.71% 2.31% 4.33% 6.52% -
  Horiz. % 120.22% 102.43% 110.63% 113.70% 111.13% 106.52% 100.00%
NOSH 177,374 161,250 161,250 161,250 161,250 161,250 161,250 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.93 % -16.02 % -11.04 % 1.88 % 1.16 % 9.06 % 8.17 % 11.76%
  YoY % 199.44% -45.11% -687.23% 62.07% -87.20% 10.89% -
  Horiz. % 194.98% -196.08% -135.13% 23.01% 14.20% 110.89% 100.00%
ROE 11.04 % -3.69 % -4.04 % 3.68 % 3.12 % 11.33 % 11.23 % -0.28%
  YoY % 399.19% 8.66% -209.78% 17.95% -72.46% 0.89% -
  Horiz. % 98.31% -32.86% -35.98% 32.77% 27.78% 100.89% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.70 19.41 29.43 44.28 55.71 65.70 68.75 -4.64%
  YoY % 166.36% -34.05% -33.54% -20.52% -15.21% -4.44% -
  Horiz. % 75.20% 28.23% 42.81% 64.41% 81.03% 95.56% 100.00%
EPS 5.96 -1.88 -2.20 2.08 1.72 5.96 5.56 1.16%
  YoY % 417.02% 14.55% -205.77% 20.93% -71.14% 7.19% -
  Horiz. % 107.19% -33.81% -39.57% 37.41% 30.94% 107.19% 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 0.5400 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 1.49%
  YoY % 6.70% -7.41% -2.71% 2.31% 4.33% 6.52% -
  Horiz. % 109.29% 102.43% 110.63% 113.70% 111.13% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 270,587
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.89 11.57 17.54 26.39 33.20 39.15 40.97 -3.11%
  YoY % 192.91% -34.04% -33.54% -20.51% -15.20% -4.44% -
  Horiz. % 82.72% 28.24% 42.81% 64.41% 81.03% 95.56% 100.00%
EPS 3.91 -1.11 -1.32 1.23 1.02 3.55 3.31 2.81%
  YoY % 452.25% 15.91% -207.32% 20.59% -71.27% 7.25% -
  Horiz. % 118.13% -33.53% -39.88% 37.16% 30.82% 107.25% 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 0.3540 0.3016 0.3257 0.3348 0.3272 0.3136 0.2944 3.12%
  YoY % 17.37% -7.40% -2.72% 2.32% 4.34% 6.52% -
  Horiz. % 120.24% 102.45% 110.63% 113.72% 111.14% 106.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.4200 0.4250 0.4500 0.8500 0.5850 0.5950 0.7700 -
P/RPS 0.81 2.19 1.53 1.92 1.05 0.91 1.12 -5.25%
  YoY % -63.01% 43.14% -20.31% 82.86% 15.38% -18.75% -
  Horiz. % 72.32% 195.54% 136.61% 171.43% 93.75% 81.25% 100.00%
P/EPS 7.04 -22.78 -20.36 41.14 34.13 9.98 13.88 -10.69%
  YoY % 130.90% -11.89% -149.49% 20.54% 241.98% -28.10% -
  Horiz. % 50.72% -164.12% -146.69% 296.40% 245.89% 71.90% 100.00%
EY 14.20 -4.39 -4.91 2.43 2.93 10.02 7.20 11.97%
  YoY % 423.46% 10.59% -302.06% -17.06% -70.76% 39.17% -
  Horiz. % 197.22% -60.97% -68.19% 33.75% 40.69% 139.17% 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 0.78 0.84 0.82 1.51 1.07 1.13 1.56 -10.90%
  YoY % -7.14% 2.44% -45.70% 41.12% -5.31% -27.56% -
  Horiz. % 50.00% 53.85% 52.56% 96.79% 68.59% 72.44% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 -
Price 1.1100 0.4000 0.6300 0.9400 0.5950 0.5650 0.7700 -
P/RPS 2.15 2.06 2.14 2.12 1.07 0.86 1.12 11.47%
  YoY % 4.37% -3.74% 0.94% 98.13% 24.42% -23.21% -
  Horiz. % 191.96% 183.93% 191.07% 189.29% 95.54% 76.79% 100.00%
P/EPS 18.62 -21.44 -28.50 45.49 34.71 9.48 13.88 5.01%
  YoY % 186.85% 24.77% -162.65% 31.06% 266.14% -31.70% -
  Horiz. % 134.15% -154.47% -205.33% 327.74% 250.07% 68.30% 100.00%
EY 5.37 -4.66 -3.51 2.20 2.88 10.55 7.20 -4.77%
  YoY % 215.24% -32.76% -259.55% -23.61% -72.70% 46.53% -
  Horiz. % 74.58% -64.72% -48.75% 30.56% 40.00% 146.53% 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 2.06 0.79 1.15 1.67 1.08 1.07 1.56 4.74%
  YoY % 160.76% -31.30% -31.14% 54.63% 0.93% -31.41% -
  Horiz. % 132.05% 50.64% 73.72% 107.05% 69.23% 68.59% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS