[OPTIMAX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 58.28%
YoY- -27.97%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 62,291 32,522 14,489 58,020 40,809 22,617 13,078 182.82%
PBT 12,256 5,058 2,085 9,670 5,791 1,832 1,655 279.46%
Tax -3,182 -1,559 -673 -3,257 -1,638 -607 -548 222.71%
NP 9,074 3,499 1,412 6,413 4,153 1,225 1,107 306.01%
-
NP to SH 8,728 3,313 1,284 5,641 3,564 969 909 351.13%
-
Tax Rate 25.96% 30.82% 32.28% 33.68% 28.29% 33.13% 33.11% -
Total Cost 53,217 29,023 13,077 51,607 36,656 21,392 11,971 170.11%
-
Net Worth 56,699 51,299 48,600 41,250 45,900 23,999 2,357,099 -91.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,129 - - - - - - -
Div Payout % 58.78% - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 56,699 51,299 48,600 41,250 45,900 23,999 2,357,099 -91.64%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.57% 10.76% 9.75% 11.05% 10.18% 5.42% 8.46% -
ROE 15.39% 6.46% 2.64% 13.68% 7.76% 4.04% 0.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.07 12.05 5.37 25.32 15.11 11.31 4.84 182.95%
EPS 3.23 1.23 0.48 2.46 1.32 0.48 33.67 -79.01%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.18 0.17 0.12 8.73 -91.64%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.39 5.95 2.65 10.61 7.46 4.14 2.39 182.92%
EPS 1.60 0.61 0.23 1.03 0.65 0.18 0.17 345.16%
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.0938 0.0889 0.0754 0.084 0.0439 4.3113 -91.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - - -
Price 1.47 1.39 1.71 0.93 0.795 0.00 0.00 -
P/RPS 6.37 11.54 31.87 3.67 5.26 0.00 0.00 -
P/EPS 45.47 113.28 359.58 37.78 60.23 0.00 0.00 -
EY 2.20 0.88 0.28 2.65 1.66 0.00 0.00 -
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 7.32 9.50 5.17 4.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 25/05/21 25/02/21 26/11/20 27/08/20 14/08/20 -
Price 1.31 1.28 1.51 1.36 0.765 0.79 0.00 -
P/RPS 5.68 10.63 28.14 5.37 5.06 6.99 0.00 -
P/EPS 40.52 104.32 317.52 55.25 57.95 163.05 0.00 -
EY 2.47 0.96 0.31 1.81 1.73 0.61 0.00 -
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.24 6.74 8.39 7.56 4.50 6.58 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