[OPTIMAX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 163.45%
YoY- 144.89%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 50,911 23,257 88,898 62,291 32,522 14,489 58,020 -8.36%
PBT 11,338 4,342 18,591 12,256 5,058 2,085 9,670 11.22%
Tax -3,292 -1,316 -5,490 -3,182 -1,559 -673 -3,257 0.71%
NP 8,046 3,026 13,101 9,074 3,499 1,412 6,413 16.37%
-
NP to SH 7,172 2,587 12,298 8,728 3,313 1,284 5,641 17.41%
-
Tax Rate 29.04% 30.31% 29.53% 25.96% 30.82% 32.28% 33.68% -
Total Cost 42,865 20,231 75,797 53,217 29,023 13,077 51,607 -11.66%
-
Net Worth 59,399 51,300 54,000 56,699 51,299 48,600 41,250 27.60%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 10,259 5,129 - - - -
Div Payout % - - 83.43% 58.78% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 59,399 51,300 54,000 56,699 51,299 48,600 41,250 27.60%
NOSH 540,003 270,001 270,000 270,000 270,000 270,000 270,000 58.94%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.80% 13.01% 14.74% 14.57% 10.76% 9.75% 11.05% -
ROE 12.07% 5.04% 22.77% 15.39% 6.46% 2.64% 13.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.43 8.61 32.93 23.07 12.05 5.37 25.32 -48.32%
EPS 1.33 0.96 4.55 3.23 1.23 0.48 2.46 -33.70%
DPS 0.00 0.00 3.80 1.90 0.00 0.00 0.00 -
NAPS 0.11 0.19 0.20 0.21 0.19 0.18 0.18 -28.05%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.31 4.25 16.26 11.39 5.95 2.65 10.61 -8.36%
EPS 1.31 0.47 2.25 1.60 0.61 0.23 1.03 17.43%
DPS 0.00 0.00 1.88 0.94 0.00 0.00 0.00 -
NAPS 0.1086 0.0938 0.0988 0.1037 0.0938 0.0889 0.0754 27.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.56 1.16 1.29 1.47 1.39 1.71 0.93 -
P/RPS 5.94 13.47 3.92 6.37 11.54 31.87 3.67 37.97%
P/EPS 42.16 121.07 28.32 45.47 113.28 359.58 37.78 7.60%
EY 2.37 0.83 3.53 2.20 0.88 0.28 2.65 -7.19%
DY 0.00 0.00 2.95 1.29 0.00 0.00 0.00 -
P/NAPS 5.09 6.11 6.45 7.00 7.32 9.50 5.17 -1.03%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 25/05/22 24/02/22 24/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.63 0.565 1.19 1.31 1.28 1.51 1.36 -
P/RPS 6.68 6.56 3.61 5.68 10.63 28.14 5.37 15.71%
P/EPS 47.43 58.97 26.13 40.52 104.32 317.52 55.25 -9.69%
EY 2.11 1.70 3.83 2.47 0.96 0.31 1.81 10.79%
DY 0.00 0.00 3.19 1.45 0.00 0.00 0.00 -
P/NAPS 5.73 2.97 5.95 6.24 6.74 8.39 7.56 -16.91%

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