[OPTIMAX] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -5.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 54,412 45,234 52,312 62,619 61,084 59,488 54,324 0.10%
PBT 7,721 3,664 6,620 12,572 13,240 12,642 9,488 -12.80%
Tax -2,184 -1,214 -2,192 -3,833 -3,978 -3,736 -2,512 -8.88%
NP 5,537 2,450 4,428 8,739 9,261 8,906 6,976 -14.23%
-
NP to SH 4,752 1,938 3,636 7,831 8,321 8,004 5,996 -14.32%
-
Tax Rate 28.29% 33.13% 33.11% 30.49% 30.05% 29.55% 26.48% -
Total Cost 48,874 42,784 47,884 53,880 51,822 50,582 47,348 2.13%
-
Net Worth 45,900 23,999 2,357,099 0 0 0 0 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 45,900 23,999 2,357,099 0 0 0 0 -
NOSH 270,000 270,000 270,000 199,770 270,173 200,100 2,699 2036.96%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.18% 5.42% 8.46% 13.96% 15.16% 14.97% 12.84% -
ROE 10.35% 8.08% 0.15% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.15 22.62 19.37 31.35 22.61 29.73 2,012.05 -95.31%
EPS 1.76 0.96 134.68 3.92 3.08 4.00 222.08 -95.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.12 8.73 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 198,749
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.02 8.33 9.63 11.53 11.24 10.95 10.00 0.13%
EPS 0.87 0.36 0.67 1.44 1.53 1.47 1.10 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0442 4.3385 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 - - - - - - -
Price 0.795 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 45.17 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.68 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 14/08/20 - - - - -
Price 0.765 0.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.80 3.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 43.47 81.53 0.00 0.00 0.00 0.00 0.00 -
EY 2.30 1.23 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 6.58 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment