[OPTIMAX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.9%
YoY- 118.01%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 79,628 50,911 23,257 88,898 62,291 32,522 14,489 211.10%
PBT 17,806 11,338 4,342 18,591 12,256 5,058 2,085 317.26%
Tax -5,011 -3,292 -1,316 -5,490 -3,182 -1,559 -673 280.83%
NP 12,795 8,046 3,026 13,101 9,074 3,499 1,412 334.06%
-
NP to SH 10,855 7,172 2,587 12,298 8,728 3,313 1,284 314.45%
-
Tax Rate 28.14% 29.04% 30.31% 29.53% 25.96% 30.82% 32.28% -
Total Cost 66,833 42,865 20,231 75,797 53,217 29,023 13,077 196.40%
-
Net Worth 59,400 59,399 51,300 54,000 56,699 51,299 48,600 14.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 6,480 - - 10,259 5,129 - - -
Div Payout % 59.70% - - 83.43% 58.78% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 59,400 59,399 51,300 54,000 56,699 51,299 48,600 14.30%
NOSH 540,003 540,003 270,001 270,000 270,000 270,000 270,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.07% 15.80% 13.01% 14.74% 14.57% 10.76% 9.75% -
ROE 18.27% 12.07% 5.04% 22.77% 15.39% 6.46% 2.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.75 9.43 8.61 32.93 23.07 12.05 5.37 96.01%
EPS 2.01 1.33 0.96 4.55 3.23 1.23 0.48 159.57%
DPS 1.20 0.00 0.00 3.80 1.90 0.00 0.00 -
NAPS 0.11 0.11 0.19 0.20 0.21 0.19 0.18 -27.96%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.66 9.37 4.28 16.36 11.47 5.99 2.67 210.90%
EPS 2.00 1.32 0.48 2.26 1.61 0.61 0.24 310.50%
DPS 1.19 0.00 0.00 1.89 0.94 0.00 0.00 -
NAPS 0.1093 0.1093 0.0944 0.0994 0.1044 0.0944 0.0895 14.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.75 0.56 1.16 1.29 1.47 1.39 1.71 -
P/RPS 5.09 5.94 13.47 3.92 6.37 11.54 31.87 -70.53%
P/EPS 37.31 42.16 121.07 28.32 45.47 113.28 359.58 -77.88%
EY 2.68 2.37 0.83 3.53 2.20 0.88 0.28 350.18%
DY 1.60 0.00 0.00 2.95 1.29 0.00 0.00 -
P/NAPS 6.82 5.09 6.11 6.45 7.00 7.32 9.50 -19.80%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 19/08/22 25/05/22 24/02/22 24/11/21 25/08/21 25/05/21 -
Price 0.77 0.63 0.565 1.19 1.31 1.28 1.51 -
P/RPS 5.22 6.68 6.56 3.61 5.68 10.63 28.14 -67.44%
P/EPS 38.31 47.43 58.97 26.13 40.52 104.32 317.52 -75.55%
EY 2.61 2.11 1.70 3.83 2.47 0.96 0.31 313.32%
DY 1.56 0.00 0.00 3.19 1.45 0.00 0.00 -
P/NAPS 7.00 5.73 2.97 5.95 6.24 6.74 8.39 -11.36%

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