[OPTIMAX] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -53.57%
YoY- -39.36%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 104,364 93,028 57,956 52,312 54,324 17.71%
PBT 18,596 17,368 8,340 6,620 9,488 18.30%
Tax -5,336 -5,264 -2,692 -2,192 -2,512 20.70%
NP 13,260 12,104 5,648 4,428 6,976 17.40%
-
NP to SH 12,204 10,348 5,136 3,636 5,996 19.42%
-
Tax Rate 28.69% 30.31% 32.28% 33.11% 26.48% -
Total Cost 91,104 80,924 52,308 47,884 47,348 17.76%
-
Net Worth 59,400 51,300 48,600 2,357,099 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 59,400 51,300 48,600 2,357,099 0 -
NOSH 540,003 270,001 270,000 270,000 2,699 275.75%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 12.71% 13.01% 9.75% 8.46% 12.84% -
ROE 20.55% 20.17% 10.57% 0.15% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 19.33 34.45 21.47 19.37 2,012.05 -68.66%
EPS 2.24 3.84 1.92 134.68 222.08 -68.28%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.19 0.18 8.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 19.21 17.12 10.67 9.63 10.00 17.71%
EPS 2.25 1.90 0.95 0.67 1.10 19.57%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.0944 0.0895 4.3385 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 31/03/23 31/03/22 31/03/21 - - -
Price 0.735 1.16 1.71 0.00 0.00 -
P/RPS 3.80 3.37 7.97 0.00 0.00 -
P/EPS 32.52 30.27 89.89 0.00 0.00 -
EY 3.07 3.30 1.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.68 6.11 9.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 26/05/23 25/05/22 25/05/21 14/08/20 - -
Price 0.725 0.565 1.51 0.00 0.00 -
P/RPS 3.75 1.64 7.03 0.00 0.00 -
P/EPS 32.08 14.74 79.38 0.00 0.00 -
EY 3.12 6.78 1.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.59 2.97 8.39 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