[OPTIMAX] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 31,417 28,413 26,607 17,211 16,806 16.91%
PBT 5,292 5,698 6,335 3,879 2,642 18.95%
Tax -1,690 -2,080 -2,308 -1,619 -849 18.76%
NP 3,602 3,618 4,027 2,260 1,793 19.03%
-
NP to SH 3,177 3,835 3,570 2,077 1,590 18.87%
-
Tax Rate 31.93% 36.50% 36.43% 41.74% 32.13% -
Total Cost 27,815 24,795 22,580 14,951 15,013 16.65%
-
Net Worth 64,616 59,400 54,000 41,250 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 3,230 6,480 5,129 - - -
Div Payout % 101.69% 168.97% 143.70% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 64,616 59,400 54,000 41,250 0 -
NOSH 543,303 540,003 270,000 270,000 198,749 28.56%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 11.47% 12.73% 15.14% 13.13% 10.67% -
ROE 4.92% 6.46% 6.61% 5.04% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 5.83 5.26 9.85 7.51 8.46 -8.88%
EPS 0.59 0.71 1.32 0.91 0.80 -7.32%
DPS 0.60 1.20 1.90 0.00 0.00 -
NAPS 0.12 0.11 0.20 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 5.75 5.20 4.87 3.15 3.07 16.97%
EPS 0.58 0.70 0.65 0.38 0.29 18.90%
DPS 0.59 1.19 0.94 0.00 0.00 -
NAPS 0.1182 0.1086 0.0988 0.0754 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 - -
Price 0.625 0.785 1.29 0.93 0.00 -
P/RPS 10.71 14.92 13.09 12.38 0.00 -
P/EPS 105.93 110.54 97.56 102.61 0.00 -
EY 0.94 0.90 1.02 0.97 0.00 -
DY 0.96 1.53 1.47 0.00 0.00 -
P/NAPS 5.21 7.14 6.45 5.17 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 28/02/23 24/02/22 25/02/21 - -
Price 0.60 0.71 1.19 1.36 0.00 -
P/RPS 10.28 13.49 12.08 18.11 0.00 -
P/EPS 101.69 99.97 90.00 150.06 0.00 -
EY 0.98 1.00 1.11 0.67 0.00 -
DY 1.00 1.69 1.60 0.00 0.00 -
P/NAPS 5.00 6.45 5.95 7.56 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