Highlights

[OPCOM] QoQ Quarter Result on 2020-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     87.35%    YoY -     15.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 7,826 10,567 10,725 11,307 11,862 15,853 16,952 -40.30%
  QoQ % -25.94% -1.47% -5.15% -4.68% -25.18% -6.48% -
  Horiz. % 46.17% 62.33% 63.27% 66.70% 69.97% 93.52% 100.00%
PBT -1,256 -7,492 -599 -742 -1,243 -1,027 -1,915 -24.53%
  QoQ % 83.24% -1,150.75% 19.27% 40.31% -21.03% 46.37% -
  Horiz. % 65.59% 391.23% 31.28% 38.75% 64.91% 53.63% 100.00%
Tax 2 420 -98 -36 -67 569 40 -86.45%
  QoQ % -99.52% 528.57% -172.22% 46.27% -111.78% 1,322.50% -
  Horiz. % 5.00% 1,050.00% -245.00% -90.00% -167.50% 1,422.50% 100.00%
NP -1,254 -7,072 -697 -778 -1,310 -458 -1,875 -23.54%
  QoQ % 82.27% -914.63% 10.41% 40.61% -186.03% 75.57% -
  Horiz. % 66.88% 377.17% 37.17% 41.49% 69.87% 24.43% 100.00%
NP to SH -752 -5,943 -438 -622 -891 -144 -1,283 -29.99%
  QoQ % 87.35% -1,256.85% 29.58% 30.19% -518.75% 88.78% -
  Horiz. % 58.61% 463.21% 34.14% 48.48% 69.45% 11.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,080 17,639 11,422 12,085 13,172 16,311 18,827 -38.53%
  QoQ % -48.52% 54.43% -5.49% -8.25% -19.24% -13.36% -
  Horiz. % 48.23% 93.69% 60.67% 64.19% 69.96% 86.64% 100.00%
Net Worth 81,608 82,672 86,687 88,026 88,139 88,606 89,235 -5.79%
  QoQ % -1.29% -4.63% -1.52% -0.13% -0.53% -0.70% -
  Horiz. % 91.45% 92.65% 97.14% 98.64% 98.77% 99.30% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 81,608 82,672 86,687 88,026 88,139 88,606 89,235 -5.79%
  QoQ % -1.29% -4.63% -1.52% -0.13% -0.53% -0.70% -
  Horiz. % 91.45% 92.65% 97.14% 98.64% 98.77% 99.30% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -16.02 % -66.93 % -6.50 % -6.88 % -11.04 % -2.89 % -11.06 % 28.05%
  QoQ % 76.06% -929.69% 5.52% 37.68% -282.01% 73.87% -
  Horiz. % 144.85% 605.15% 58.77% 62.21% 99.82% 26.13% 100.00%
ROE -0.92 % -7.19 % -0.51 % -0.71 % -1.01 % -0.16 % -1.44 % -25.84%
  QoQ % 87.20% -1,309.80% 28.17% 29.70% -531.25% 88.89% -
  Horiz. % 63.89% 499.31% 35.42% 49.31% 70.14% 11.11% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.85 6.55 6.65 7.01 7.36 9.83 10.51 -40.31%
  QoQ % -25.95% -1.50% -5.14% -4.76% -25.13% -6.47% -
  Horiz. % 46.15% 62.32% 63.27% 66.70% 70.03% 93.53% 100.00%
EPS -0.47 -3.69 -0.27 -0.39 -0.55 -0.09 -0.80 -29.88%
  QoQ % 87.26% -1,266.67% 30.77% 29.09% -511.11% 88.75% -
  Horiz. % 58.75% 461.25% 33.75% 48.75% 68.75% 11.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5061 0.5127 0.5376 0.5459 0.5466 0.5495 0.5534 -5.79%
  QoQ % -1.29% -4.63% -1.52% -0.13% -0.53% -0.70% -
  Horiz. % 91.45% 92.65% 97.14% 98.64% 98.77% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.85 6.55 6.65 7.01 7.36 9.83 10.51 -40.31%
  QoQ % -25.95% -1.50% -5.14% -4.76% -25.13% -6.47% -
  Horiz. % 46.15% 62.32% 63.27% 66.70% 70.03% 93.53% 100.00%
EPS -0.47 -3.69 -0.27 -0.39 -0.55 -0.09 -0.80 -29.88%
  QoQ % 87.26% -1,266.67% 30.77% 29.09% -511.11% 88.75% -
  Horiz. % 58.75% 461.25% 33.75% 48.75% 68.75% 11.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5061 0.5127 0.5376 0.5459 0.5466 0.5495 0.5534 -5.79%
  QoQ % -1.29% -4.63% -1.52% -0.13% -0.53% -0.70% -
  Horiz. % 91.45% 92.65% 97.14% 98.64% 98.77% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4250 0.3000 0.6900 0.6700 0.4500 0.6650 0.6050 -
P/RPS 8.76 4.58 10.37 9.55 6.12 6.76 5.75 32.43%
  QoQ % 91.27% -55.83% 8.59% 56.05% -9.47% 17.57% -
  Horiz. % 152.35% 79.65% 180.35% 166.09% 106.43% 117.57% 100.00%
P/EPS -91.13 -8.14 -254.02 -173.69 -81.44 -744.66 -76.04 12.84%
  QoQ % -1,019.53% 96.80% -46.25% -113.27% 89.06% -879.30% -
  Horiz. % 119.84% 10.70% 334.06% 228.42% 107.10% 979.30% 100.00%
EY -1.10 -12.29 -0.39 -0.58 -1.23 -0.13 -1.32 -11.45%
  QoQ % 91.05% -3,051.28% 32.76% 52.85% -846.15% 90.15% -
  Horiz. % 83.33% 931.06% 29.55% 43.94% 93.18% 9.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.59 1.28 1.23 0.82 1.21 1.09 -15.96%
  QoQ % 42.37% -53.91% 4.07% 50.00% -32.23% 11.01% -
  Horiz. % 77.06% 54.13% 117.43% 112.84% 75.23% 111.01% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 21/11/19 29/08/19 29/05/19 26/02/19 -
Price 0.4000 0.4500 0.6250 0.7100 0.6300 0.6000 0.7000 -
P/RPS 8.24 6.87 9.40 10.13 8.56 6.10 6.66 15.26%
  QoQ % 19.94% -26.91% -7.21% 18.34% 40.33% -8.41% -
  Horiz. % 123.72% 103.15% 141.14% 152.10% 128.53% 91.59% 100.00%
P/EPS -85.77 -12.21 -230.09 -184.06 -114.02 -671.88 -87.98 -1.68%
  QoQ % -602.46% 94.69% -25.01% -61.43% 83.03% -663.67% -
  Horiz. % 97.49% 13.88% 261.53% 209.21% 129.60% 763.67% 100.00%
EY -1.17 -8.19 -0.43 -0.54 -0.88 -0.15 -1.14 1.75%
  QoQ % 85.71% -1,804.65% 20.37% 38.64% -486.67% 86.84% -
  Horiz. % 102.63% 718.42% 37.72% 47.37% 77.19% 13.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.88 1.16 1.30 1.15 1.09 1.26 -26.77%
  QoQ % -10.23% -24.14% -10.77% 13.04% 5.50% -13.49% -
  Horiz. % 62.70% 69.84% 92.06% 103.17% 91.27% 86.51% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS