Highlights

[OPCOM] YoY Quarter Result on 2014-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -72.80%    YoY -     43.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,459 26,486 27,715 18,792 15,449 26,725 33,051 -6.23%
  YoY % -15.20% -4.43% 47.48% 21.64% -42.19% -19.14% -
  Horiz. % 67.95% 80.14% 83.86% 56.86% 46.74% 80.86% 100.00%
PBT 617 3,170 3,167 280 401 5,476 9,638 -36.73%
  YoY % -80.54% 0.09% 1,031.07% -30.17% -92.68% -43.18% -
  Horiz. % 6.40% 32.89% 32.86% 2.91% 4.16% 56.82% 100.00%
Tax -356 -771 -902 -74 -211 -1,387 -2,422 -27.33%
  YoY % 53.83% 14.52% -1,118.92% 64.93% 84.79% 42.73% -
  Horiz. % 14.70% 31.83% 37.24% 3.06% 8.71% 57.27% 100.00%
NP 261 2,399 2,265 206 190 4,089 7,216 -42.46%
  YoY % -89.12% 5.92% 999.51% 8.42% -95.35% -43.33% -
  Horiz. % 3.62% 33.25% 31.39% 2.85% 2.63% 56.67% 100.00%
NP to SH 691 2,403 2,236 448 313 3,093 5,416 -29.03%
  YoY % -71.24% 7.47% 399.11% 43.13% -89.88% -42.89% -
  Horiz. % 12.76% 44.37% 41.29% 8.27% 5.78% 57.11% 100.00%
Tax Rate 57.70 % 24.32 % 28.48 % 26.43 % 52.62 % 25.33 % 25.13 % 14.84%
  YoY % 137.25% -14.61% 7.76% -49.77% 107.74% 0.80% -
  Horiz. % 229.61% 96.78% 113.33% 105.17% 209.39% 100.80% 100.00%
Total Cost 22,198 24,087 25,450 18,586 15,259 22,636 25,835 -2.49%
  YoY % -7.84% -5.36% 36.93% 21.80% -32.59% -12.38% -
  Horiz. % 85.92% 93.23% 98.51% 71.94% 59.06% 87.62% 100.00%
Net Worth 88,542 84,865 79,673 73,013 77,825 81,850 90,109 -0.29%
  YoY % 4.33% 6.52% 9.12% -6.18% -4.92% -9.17% -
  Horiz. % 98.26% 94.18% 88.42% 81.03% 86.37% 90.83% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 1,935 2,581 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.94% 100.00%
Div Payout % - % - % - % - % - % 62.56 % 47.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.24% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 88,542 84,865 79,673 73,013 77,825 81,850 90,109 -0.29%
  YoY % 4.33% 6.52% 9.12% -6.18% -4.92% -9.17% -
  Horiz. % 98.26% 94.18% 88.42% 81.03% 86.37% 90.83% 100.00%
NOSH 161,250 161,250 161,250 129,000 129,000 129,000 129,097 3.77%
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% -0.08% -
  Horiz. % 124.91% 124.91% 124.91% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.16 % 9.06 % 8.17 % 1.10 % 1.23 % 15.30 % 21.83 % -38.66%
  YoY % -87.20% 10.89% 642.73% -10.57% -91.96% -29.91% -
  Horiz. % 5.31% 41.50% 37.43% 5.04% 5.63% 70.09% 100.00%
ROE 0.78 % 2.83 % 2.81 % 0.61 % 0.40 % 3.78 % 6.01 % -28.82%
  YoY % -72.44% 0.71% 360.66% 52.50% -89.42% -37.10% -
  Horiz. % 12.98% 47.09% 46.76% 10.15% 6.66% 62.90% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.93 16.43 17.19 14.57 11.98 20.72 25.60 -9.64%
  YoY % -15.22% -4.42% 17.98% 21.62% -42.18% -19.06% -
  Horiz. % 54.41% 64.18% 67.15% 56.91% 46.80% 80.94% 100.00%
EPS 0.43 1.49 1.39 0.35 0.24 2.40 4.20 -31.58%
  YoY % -71.14% 7.19% 297.14% 45.83% -90.00% -42.86% -
  Horiz. % 10.24% 35.48% 33.10% 8.33% 5.71% 57.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.5491 0.5263 0.4941 0.5660 0.6033 0.6345 0.6980 -3.92%
  YoY % 4.33% 6.52% -12.70% -6.18% -4.92% -9.10% -
  Horiz. % 78.67% 75.40% 70.79% 81.09% 86.43% 90.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.93 16.43 17.19 11.65 9.58 16.57 20.50 -6.23%
  YoY % -15.22% -4.42% 47.55% 21.61% -42.18% -19.17% -
  Horiz. % 67.95% 80.15% 83.85% 56.83% 46.73% 80.83% 100.00%
EPS 0.43 1.49 1.39 0.28 0.19 1.92 3.36 -28.99%
  YoY % -71.14% 7.19% 396.43% 47.37% -90.10% -42.86% -
  Horiz. % 12.80% 44.35% 41.37% 8.33% 5.65% 57.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 1.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.5491 0.5263 0.4941 0.4528 0.4826 0.5076 0.5588 -0.29%
  YoY % 4.33% 6.52% 9.12% -6.17% -4.93% -9.16% -
  Horiz. % 98.26% 94.18% 88.42% 81.03% 86.36% 90.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.5850 0.5950 0.7700 0.7050 0.7650 0.7900 0.8200 -
P/RPS 4.20 3.62 4.48 4.84 6.39 3.81 3.20 4.63%
  YoY % 16.02% -19.20% -7.44% -24.26% 67.72% 19.06% -
  Horiz. % 131.25% 113.12% 140.00% 151.25% 199.69% 119.06% 100.00%
P/EPS 136.51 39.93 55.53 203.00 315.29 32.95 19.55 38.21%
  YoY % 241.87% -28.09% -72.65% -35.61% 856.87% 68.54% -
  Horiz. % 698.26% 204.25% 284.04% 1,038.36% 1,612.74% 168.54% 100.00%
EY 0.73 2.50 1.80 0.49 0.32 3.04 5.12 -27.70%
  YoY % -70.80% 38.89% 267.35% 53.13% -89.47% -40.62% -
  Horiz. % 14.26% 48.83% 35.16% 9.57% 6.25% 59.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.90 2.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -22.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 77.87% 100.00%
P/NAPS 1.07 1.13 1.56 1.25 1.27 1.25 1.17 -1.48%
  YoY % -5.31% -27.56% 24.80% -1.57% 1.60% 6.84% -
  Horiz. % 91.45% 96.58% 133.33% 106.84% 108.55% 106.84% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 20/07/11 -
Price 0.5950 0.5650 0.7700 0.7150 0.8150 0.8100 0.8100 -
P/RPS 4.27 3.44 4.48 4.91 6.81 3.91 3.16 5.14%
  YoY % 24.13% -23.21% -8.76% -27.90% 74.17% 23.73% -
  Horiz. % 135.13% 108.86% 141.77% 155.38% 215.51% 123.73% 100.00%
P/EPS 138.85 37.91 55.53 205.88 335.89 33.78 19.31 38.89%
  YoY % 266.26% -31.73% -73.03% -38.71% 894.35% 74.94% -
  Horiz. % 719.06% 196.32% 287.57% 1,066.18% 1,739.46% 174.94% 100.00%
EY 0.72 2.64 1.80 0.49 0.30 2.96 5.18 -28.01%
  YoY % -72.73% 46.67% 267.35% 63.33% -89.86% -42.86% -
  Horiz. % 13.90% 50.97% 34.75% 9.46% 5.79% 57.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.85 2.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.90% 100.00%
P/NAPS 1.08 1.07 1.56 1.26 1.35 1.28 1.16 -1.18%
  YoY % 0.93% -31.41% 23.81% -6.67% 5.47% 10.34% -
  Horiz. % 93.10% 92.24% 134.48% 108.62% 116.38% 110.34% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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