Highlights

[OPCOM] YoY Annualized Quarter Result on 2020-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     61.90%    YoY -     15.60%
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 - 177,374
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.65 26.75 40.26 50.65 59.73 62.50 42.38 -13.57%
  YoY % -34.02% -33.56% -20.51% -15.20% -4.43% 47.48% -
  Horiz. % 41.65% 63.12% 95.00% 119.51% 140.94% 147.48% 100.00%
EPS -1.70 -2.01 1.88 1.56 5.42 5.04 1.01 -
  YoY % 15.42% -206.91% 20.51% -71.22% 7.54% 399.01% -
  Horiz. % -168.32% -199.01% 186.14% 154.46% 536.63% 499.01% 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 0.4601 0.4969 0.5107 0.4992 0.4785 0.4492 0.4116 1.87%
  YoY % -7.41% -2.70% 2.30% 4.33% 6.52% 9.14% -
  Horiz. % 111.78% 120.72% 124.08% 121.28% 116.25% 109.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS