[OPTIMAX] QoQ Annualized 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- 18.71%
YoY- -27.97%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized 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 83,054 65,044 57,956 58,020 54,412 45,234 52,312 36.05%
PBT 16,341 10,116 8,340 9,670 7,721 3,664 6,620 82.54%
Tax -4,242 -3,118 -2,692 -3,257 -2,184 -1,214 -2,192 55.23%
NP 12,098 6,998 5,648 6,413 5,537 2,450 4,428 95.31%
-
NP to SH 11,637 6,626 5,136 5,641 4,752 1,938 3,636 117.02%
-
Tax Rate 25.96% 30.82% 32.28% 33.68% 28.29% 33.13% 33.11% -
Total Cost 70,956 58,046 52,308 51,607 48,874 42,784 47,884 29.94%
-
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 6,839 - - - - - - -
Div Payout % 58.78% - - - - - - -
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 14.57% 10.76% 9.75% 11.05% 10.18% 5.42% 8.46% -
ROE 20.52% 12.92% 10.57% 13.68% 10.35% 8.08% 0.15% -
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 30.76 24.09 21.47 25.32 20.15 22.62 19.37 36.07%
EPS 4.31 2.46 1.92 2.46 1.76 0.96 134.68 -89.89%
DPS 2.53 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 15.29 11.97 10.67 10.68 10.02 8.33 9.63 36.06%
EPS 2.14 1.22 0.95 1.04 0.87 0.36 0.67 116.73%
DPS 1.26 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 4.78 5.77 7.97 3.67 3.94 0.00 0.00 -
P/EPS 34.11 56.64 89.89 37.78 45.17 0.00 0.00 -
EY 2.93 1.77 1.11 2.65 2.21 0.00 0.00 -
DY 1.72 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 4.26 5.31 7.03 5.37 3.80 3.49 0.00 -
P/EPS 30.39 52.16 79.38 55.25 43.47 81.53 0.00 -
EY 3.29 1.92 1.26 1.81 2.30 1.23 0.00 -
DY 1.93 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