[OPPSTAR] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[OPPSTAR] OPPSTAR BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -0.15%
YoY- -5.86%
Quarter Report
Latest QR
Upcoming QR
OPPSTAR's Result
OPPSTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 70,354 53,848 56,947 59,825 59,418 62,724 57,904 13.82%
PBT 2,548 11,444 20,759 23,552 23,864 27,352 26,425 -78.88%
Tax -1,808 -3,028 -5,240 -4,938 -5,244 -6,124 -6,151 -55.69%
NP 740 8,416 15,519 18,613 18,620 21,228 20,274 -88.93%
-
NP to SH 742 8,416 15,544 18,645 18,674 21,316 20,354 -88.93%
-
Tax Rate 70.96% 26.46% 25.24% 20.97% 21.97% 22.39% 23.28% -
Total Cost 69,614 45,432 41,428 41,212 40,798 41,496 37,630 50.52%
-
Net Worth 147,262 147,224 146,511 146,326 139,963 139,963 100,565 28.86%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 5,096 - - - - -
Div Payout % - - 32.78% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 147,262 147,224 146,511 146,326 139,963 139,963 100,565 28.86%
NOSH 640,607 640,406 639,896 636,200 636,200 636,200 636,200 0.46%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.05% 15.63% 27.25% 31.11% 31.34% 33.84% 35.01% -
ROE 0.50% 5.72% 10.61% 12.74% 13.34% 15.23% 20.24% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.99 8.41 8.94 9.40 9.34 9.86 12.09 -6.14%
EPS 0.12 1.32 2.44 2.93 2.94 3.36 4.25 -90.66%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.23 0.22 0.22 0.21 6.23%
Adjusted Per Share Value based on latest NOSH - 636,200
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.98 8.41 8.89 9.34 9.28 9.79 9.04 13.79%
EPS 0.12 1.31 2.43 2.91 2.92 3.33 3.18 -88.68%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2298 0.2287 0.2284 0.2185 0.2185 0.157 28.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.845 1.32 1.09 1.31 1.57 1.89 2.13 -
P/RPS 7.69 15.69 12.19 13.93 16.81 19.17 17.62 -42.37%
P/EPS 729.15 100.40 44.67 44.70 53.49 56.41 50.11 493.12%
EY 0.14 1.00 2.24 2.24 1.87 1.77 2.00 -82.93%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 5.74 4.74 5.70 7.14 8.59 10.14 -49.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 30/05/24 26/02/24 24/11/23 28/08/23 29/05/23 -
Price 0.69 0.98 1.49 1.25 1.61 1.65 2.00 -
P/RPS 6.28 11.65 16.67 13.29 17.24 16.74 16.54 -47.47%
P/EPS 595.40 74.54 61.06 42.65 54.85 49.25 47.06 440.46%
EY 0.17 1.34 1.64 2.34 1.82 2.03 2.13 -81.37%
DY 0.00 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.26 6.48 5.43 7.32 7.50 9.52 -53.59%

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