Highlights

[OPCOM] YoY Cumulative 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 -     90.47%    YoY -     15.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 7,826 11,862 17,852 22,459 26,486 27,715 18,792 -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 -1,256 -1,243 833 617 3,170 3,167 280 -
  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 2 -67 -498 -356 -771 -902 -74 -
  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 -1,254 -1,310 335 261 2,399 2,265 206 -
  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 -752 -891 833 691 2,403 2,236 448 -
  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 9,080 13,172 17,517 22,198 24,087 25,450 18,586 -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 -0.92 % -1.01 % 0.92 % 0.78 % 2.83 % 2.81 % 0.61 % -
  YoY % 8.91% -209.78% 17.95% -72.44% 0.71% 360.66% -
  Horiz. % -150.82% -165.57% 150.82% 127.87% 463.93% 460.66% 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 4.85 7.36 11.07 13.93 16.43 17.19 14.57 -16.74%
  YoY % -34.10% -33.51% -20.53% -15.22% -4.42% 17.98% -
  Horiz. % 33.29% 50.51% 75.98% 95.61% 112.77% 117.98% 100.00%
EPS -0.47 -0.55 0.52 0.43 1.49 1.39 0.35 -
  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 4.85 7.36 11.07 13.93 16.43 17.19 11.65 -13.58%
  YoY % -34.10% -33.51% -20.53% -15.22% -4.42% 47.55% -
  Horiz. % 41.63% 63.18% 95.02% 119.57% 141.03% 147.55% 100.00%
EPS -0.47 -0.55 0.52 0.43 1.49 1.39 0.28 -
  YoY % 14.55% -205.77% 20.93% -71.14% 7.19% 396.43% -
  Horiz. % -167.86% -196.43% 185.71% 153.57% 532.14% 496.43% 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 8.76 6.12 7.68 4.20 3.62 4.48 4.84 10.38%
  YoY % 43.14% -20.31% 82.86% 16.02% -19.20% -7.44% -
  Horiz. % 180.99% 126.45% 158.68% 86.78% 74.79% 92.56% 100.00%
P/EPS -91.13 -81.44 164.54 136.51 39.93 55.53 203.00 -
  YoY % -11.90% -149.50% 20.53% 241.87% -28.09% -72.65% -
  Horiz. % -44.89% -40.12% 81.05% 67.25% 19.67% 27.35% 100.00%
EY -1.10 -1.23 0.61 0.73 2.50 1.80 0.49 -
  YoY % 10.57% -301.64% -16.44% -70.80% 38.89% 267.35% -
  Horiz. % -224.49% -251.02% 124.49% 148.98% 510.20% 367.35% 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 8.24 8.56 8.49 4.27 3.44 4.48 4.91 9.00%
  YoY % -3.74% 0.82% 98.83% 24.13% -23.21% -8.76% -
  Horiz. % 167.82% 174.34% 172.91% 86.97% 70.06% 91.24% 100.00%
P/EPS -85.77 -114.02 181.96 138.85 37.91 55.53 205.88 -
  YoY % 24.78% -162.66% 31.05% 266.26% -31.73% -73.03% -
  Horiz. % -41.66% -55.38% 88.38% 67.44% 18.41% 26.97% 100.00%
EY -1.17 -0.88 0.55 0.72 2.64 1.80 0.49 -
  YoY % -32.95% -260.00% -23.61% -72.73% 46.67% 267.35% -
  Horiz. % -238.78% -179.59% 112.24% 146.94% 538.78% 367.35% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

451  317  630  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.85+0.085 
 KANGER 0.19+0.005 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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