[OPTIMAX] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 267.8%
YoY- -42.89%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 32,522 14,489 58,020 40,809 22,617 13,078 62,619 -35.41%
PBT 5,058 2,085 9,670 5,791 1,832 1,655 12,572 -45.53%
Tax -1,559 -673 -3,257 -1,638 -607 -548 -3,833 -45.13%
NP 3,499 1,412 6,413 4,153 1,225 1,107 8,739 -45.70%
-
NP to SH 3,313 1,284 5,641 3,564 969 909 7,831 -43.67%
-
Tax Rate 30.82% 32.28% 33.68% 28.29% 33.13% 33.11% 30.49% -
Total Cost 29,023 13,077 51,607 36,656 21,392 11,971 53,880 -33.82%
-
Net Worth 51,299 48,600 41,250 45,900 23,999 2,357,099 0 -
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 51,299 48,600 41,250 45,900 23,999 2,357,099 0 -
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 199,770 22.26%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.76% 9.75% 11.05% 10.18% 5.42% 8.46% 13.96% -
ROE 6.46% 2.64% 13.68% 7.76% 4.04% 0.04% 0.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.05 5.37 25.32 15.11 11.31 4.84 31.35 -47.16%
EPS 1.23 0.48 2.46 1.32 0.48 33.67 3.92 -53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.12 8.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.95 2.65 10.61 7.46 4.14 2.39 11.45 -35.38%
EPS 0.61 0.23 1.03 0.65 0.18 0.17 1.43 -43.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0889 0.0754 0.084 0.0439 4.3113 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 - - - -
Price 1.39 1.71 0.93 0.795 0.00 0.00 0.00 -
P/RPS 11.54 31.87 3.67 5.26 0.00 0.00 0.00 -
P/EPS 113.28 359.58 37.78 60.23 0.00 0.00 0.00 -
EY 0.88 0.28 2.65 1.66 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.32 9.50 5.17 4.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 25/02/21 26/11/20 27/08/20 14/08/20 - -
Price 1.28 1.51 1.36 0.765 0.79 0.00 0.00 -
P/RPS 10.63 28.14 5.37 5.06 6.99 0.00 0.00 -
P/EPS 104.32 317.52 55.25 57.95 163.05 0.00 0.00 -
EY 0.96 0.31 1.81 1.73 0.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.74 8.39 7.56 4.50 6.58 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