[OPTIMAX] QoQ 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- -19.96%
YoY- 30.63%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 29,769 18,033 14,489 17,211 18,192 9,539 13,078 72.95%
PBT 7,198 2,973 2,085 3,879 3,959 177 1,655 166.20%
Tax -1,623 -886 -673 -1,619 -1,031 -59 -548 106.09%
NP 5,575 2,087 1,412 2,260 2,928 118 1,107 193.52%
-
NP to SH 5,415 2,029 1,284 2,077 2,595 60 909 228.26%
-
Tax Rate 22.55% 29.80% 32.28% 41.74% 26.04% 33.33% 33.11% -
Total Cost 24,194 15,946 13,077 14,951 15,264 9,421 11,971 59.78%
-
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 % 94.74% - - - - - - -
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 18.73% 11.57% 9.75% 13.13% 16.09% 1.24% 8.46% -
ROE 9.55% 3.96% 2.64% 5.04% 5.65% 0.25% 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 11.03 6.68 5.37 7.51 6.74 4.77 4.84 73.08%
EPS 2.01 0.75 0.48 0.91 0.96 0.03 33.67 -84.69%
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 5.48 3.32 2.67 3.17 3.35 1.76 2.41 72.83%
EPS 1.00 0.37 0.24 0.38 0.48 0.01 0.17 225.51%
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.0944 0.0895 0.0759 0.0845 0.0442 4.3385 -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 13.33 20.81 31.87 12.38 11.80 0.00 0.00 -
P/EPS 73.30 184.97 359.58 102.61 82.72 0.00 0.00 -
EY 1.36 0.54 0.28 0.97 1.21 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 11.88 19.16 28.14 18.11 11.35 16.56 0.00 -
P/EPS 65.32 170.33 317.52 150.06 79.60 2,633.33 0.00 -
EY 1.53 0.59 0.31 0.67 1.26 0.04 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