[OPTIMAX] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[OPTIMAX] OPTIMAX HOLDINGS BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 125.3%
YoY- -4.16%
Quarter Report
Latest QR
Upcoming QR
OPTIMAX's Result
OPTIMAX's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 60,262 53,989 50,911 32,522 22,617 29,744 15.14%
PBT 10,310 10,149 11,338 5,058 1,832 6,321 10.26%
Tax -2,784 -2,650 -3,292 -1,559 -607 -1,868 8.29%
NP 7,526 7,499 8,046 3,499 1,225 4,453 11.05%
-
NP to SH 6,783 6,874 7,172 3,313 969 4,002 11.11%
-
Tax Rate 27.00% 26.11% 29.04% 30.82% 33.13% 29.55% -
Total Cost 52,736 46,490 42,865 29,023 21,392 25,291 15.81%
-
Net Worth 65,196 59,400 59,399 51,299 23,999 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 65,196 59,400 59,399 51,299 23,999 0 -
NOSH 543,303 540,003 540,003 270,000 270,000 200,100 22.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 12.49% 13.89% 15.80% 10.76% 5.42% 14.97% -
ROE 10.40% 11.57% 12.07% 6.46% 4.04% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 11.09 10.00 9.43 12.05 11.31 14.86 -5.67%
EPS 1.25 1.27 1.33 1.23 0.48 2.00 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.19 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,003
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 11.09 9.94 9.37 5.99 4.16 5.47 15.16%
EPS 1.25 1.27 1.32 0.61 0.18 0.74 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1093 0.1093 0.0944 0.0442 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 - - -
Price 0.68 0.725 0.56 1.39 0.00 0.00 -
P/RPS 6.13 7.25 5.94 11.54 0.00 0.00 -
P/EPS 54.47 56.95 42.16 113.28 0.00 0.00 -
EY 1.84 1.76 2.37 0.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 6.59 5.09 7.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/08/24 24/08/23 19/08/22 25/08/21 27/08/20 - -
Price 0.675 0.72 0.63 1.28 0.79 0.00 -
P/RPS 6.09 7.20 6.68 10.63 6.99 0.00 -
P/EPS 54.07 56.56 47.43 104.32 163.05 0.00 -
EY 1.85 1.77 2.11 0.96 0.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 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