[OPTIMAX] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -42.83%
YoY- -39.36%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,211 18,192 9,539 13,078 16,806 16,069 16,163 4.25%
PBT 3,879 3,959 177 1,655 2,642 3,609 3,949 -1.17%
Tax -1,619 -1,031 -59 -548 -849 -1,116 -1,240 19.36%
NP 2,260 2,928 118 1,107 1,793 2,493 2,709 -11.33%
-
NP to SH 2,077 2,595 60 909 1,590 2,239 2,503 -11.64%
-
Tax Rate 41.74% 26.04% 33.33% 33.11% 32.13% 30.92% 31.40% -
Total Cost 14,951 15,264 9,421 11,971 15,013 13,576 13,454 7.25%
-
Net Worth 41,250 45,900 23,999 2,357,099 0 0 0 -
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 41,250 45,900 23,999 2,357,099 0 0 0 -
NOSH 270,000 270,000 270,000 270,000 198,749 269,759 200,240 21.94%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.13% 16.09% 1.24% 8.46% 10.67% 15.51% 16.76% -
ROE 5.04% 5.65% 0.25% 0.04% 0.00% 0.00% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.51 6.74 4.77 4.84 8.46 5.96 8.07 -4.66%
EPS 0.91 0.96 0.03 33.67 0.80 0.83 1.25 -18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.12 8.73 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.15 3.33 1.74 2.39 3.07 2.94 2.96 4.21%
EPS 0.38 0.47 0.01 0.17 0.29 0.41 0.46 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.084 0.0439 4.3113 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 - - - - - -
Price 0.93 0.795 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.38 11.80 0.00 0.00 0.00 0.00 0.00 -
P/EPS 102.61 82.72 0.00 0.00 0.00 0.00 0.00 -
EY 0.97 1.21 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 4.68 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 14/08/20 - - - -
Price 1.36 0.765 0.79 0.00 0.00 0.00 0.00 -
P/RPS 18.11 11.35 16.56 0.00 0.00 0.00 0.00 -
P/EPS 150.06 79.60 2,633.33 0.00 0.00 0.00 0.00 -
EY 0.67 1.26 0.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 4.50 6.58 0.00 0.00 0.00 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