[OPTIMAX] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -46.7%
YoY- -75.79%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 107,978 101,822 65,044 45,234 59,488 16.05%
PBT 20,298 22,676 10,116 3,664 12,642 12.55%
Tax -5,300 -6,584 -3,118 -1,214 -3,736 9.12%
NP 14,998 16,092 6,998 2,450 8,906 13.90%
-
NP to SH 13,748 14,344 6,626 1,938 8,004 14.47%
-
Tax Rate 26.11% 29.04% 30.82% 33.13% 29.55% -
Total Cost 92,980 85,730 58,046 42,784 50,582 16.42%
-
Net Worth 59,400 59,399 51,299 23,999 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 59,400 59,399 51,299 23,999 0 -
NOSH 540,003 540,003 270,000 270,000 200,100 28.14%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 13.89% 15.80% 10.76% 5.42% 14.97% -
ROE 23.14% 24.15% 12.92% 8.08% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 20.00 18.86 24.09 22.62 29.73 -9.42%
EPS 2.54 2.66 2.46 0.96 4.00 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.19 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 19.75 18.62 11.90 8.27 10.88 16.06%
EPS 2.51 2.62 1.21 0.35 1.46 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.1086 0.0938 0.0439 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 30/06/23 30/06/22 30/06/21 - - -
Price 0.725 0.56 1.39 0.00 0.00 -
P/RPS 3.63 2.97 5.77 0.00 0.00 -
P/EPS 28.48 21.08 56.64 0.00 0.00 -
EY 3.51 4.74 1.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.59 5.09 7.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 24/08/23 19/08/22 25/08/21 27/08/20 - -
Price 0.72 0.63 1.28 0.79 0.00 -
P/RPS 3.60 3.34 5.31 3.49 0.00 -
P/EPS 28.28 23.72 52.16 81.53 0.00 -
EY 3.54 4.22 1.92 1.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.55 5.73 6.74 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