[OPTIMAX] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 58.02%
YoY- 3281.67%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 23,257 26,607 29,769 18,033 14,489 17,211 18,192 17.80%
PBT 4,342 6,335 7,198 2,973 2,085 3,879 3,959 6.35%
Tax -1,316 -2,308 -1,623 -886 -673 -1,619 -1,031 17.68%
NP 3,026 4,027 5,575 2,087 1,412 2,260 2,928 2.22%
-
NP to SH 2,587 3,570 5,415 2,029 1,284 2,077 2,595 -0.20%
-
Tax Rate 30.31% 36.43% 22.55% 29.80% 32.28% 41.74% 26.04% -
Total Cost 20,231 22,580 24,194 15,946 13,077 14,951 15,264 20.68%
-
Net Worth 51,300 54,000 56,699 51,299 48,600 41,250 45,900 7.70%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 5,129 5,129 - - - - -
Div Payout % - 143.70% 94.74% - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 51,300 54,000 56,699 51,299 48,600 41,250 45,900 7.70%
NOSH 270,001 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.01% 15.14% 18.73% 11.57% 9.75% 13.13% 16.09% -
ROE 5.04% 6.61% 9.55% 3.96% 2.64% 5.04% 5.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.61 9.85 11.03 6.68 5.37 7.51 6.74 17.74%
EPS 0.96 1.32 2.01 0.75 0.48 0.91 0.96 0.00%
DPS 0.00 1.90 1.90 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.21 0.19 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.28 4.90 5.48 3.32 2.67 3.17 3.35 17.75%
EPS 0.48 0.66 1.00 0.37 0.24 0.38 0.48 0.00%
DPS 0.00 0.94 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0994 0.1044 0.0944 0.0895 0.0759 0.0845 7.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.16 1.29 1.47 1.39 1.71 0.93 0.795 -
P/RPS 13.47 13.09 13.33 20.81 31.87 12.38 11.80 9.23%
P/EPS 121.07 97.56 73.30 184.97 359.58 102.61 82.72 28.93%
EY 0.83 1.02 1.36 0.54 0.28 0.97 1.21 -22.23%
DY 0.00 1.47 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 6.45 7.00 7.32 9.50 5.17 4.68 19.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 26/11/20 -
Price 0.565 1.19 1.31 1.28 1.51 1.36 0.765 -
P/RPS 6.56 12.08 11.88 19.16 28.14 18.11 11.35 -30.63%
P/EPS 58.97 90.00 65.32 170.33 317.52 150.06 79.60 -18.14%
EY 1.70 1.11 1.53 0.59 0.31 0.67 1.26 22.12%
DY 0.00 1.60 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 5.95 6.24 6.74 8.39 7.56 4.50 -24.21%

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