[OPTIMAX] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -53.57%
YoY- -39.36%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 58,020 54,412 45,234 52,312 62,619 61,084 59,488 -1.64%
PBT 9,670 7,721 3,664 6,620 12,572 13,240 12,642 -16.29%
Tax -3,257 -2,184 -1,214 -2,192 -3,833 -3,978 -3,736 -8.70%
NP 6,413 5,537 2,450 4,428 8,739 9,261 8,906 -19.58%
-
NP to SH 5,641 4,752 1,938 3,636 7,831 8,321 8,004 -20.72%
-
Tax Rate 33.68% 28.29% 33.13% 33.11% 30.49% 30.05% 29.55% -
Total Cost 51,607 48,874 42,784 47,884 53,880 51,822 50,582 1.34%
-
Net Worth 41,250 45,900 23,999 2,357,099 0 0 0 -
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 41,250 45,900 23,999 2,357,099 0 0 0 -
NOSH 270,000 270,000 270,000 270,000 199,770 270,173 200,100 21.99%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.05% 10.18% 5.42% 8.46% 13.96% 15.16% 14.97% -
ROE 13.68% 10.35% 8.08% 0.15% 0.00% 0.00% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.32 20.15 22.62 19.37 31.35 22.61 29.73 -10.10%
EPS 2.46 1.76 0.96 134.68 3.92 3.08 4.00 -27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.12 8.73 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.68 10.02 8.33 9.63 11.53 11.24 10.95 -1.64%
EPS 1.04 0.87 0.36 0.67 1.44 1.53 1.47 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0845 0.0442 4.3385 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 - - - - - -
Price 0.93 0.795 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.67 3.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.78 45.17 0.00 0.00 0.00 0.00 0.00 -
EY 2.65 2.21 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 5.17 4.68 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 14/08/20 - - - -
Price 1.36 0.765 0.79 0.00 0.00 0.00 0.00 -
P/RPS 5.37 3.80 3.49 0.00 0.00 0.00 0.00 -
P/EPS 55.25 43.47 81.53 0.00 0.00 0.00 0.00 -
EY 1.81 2.30 1.23 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 7.56 4.50 6.58 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