Highlights

[OPCOM] YoY Quarter Result on 2012-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 20-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -50.96%    YoY -     -42.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 27,715 18,792 15,449 26,725 33,051 30,599 26,194 0.94%
  YoY % 47.48% 21.64% -42.19% -19.14% 8.01% 16.82% -
  Horiz. % 105.81% 71.74% 58.98% 102.03% 126.18% 116.82% 100.00%
PBT 3,167 280 401 5,476 9,638 7,065 5,163 -7.82%
  YoY % 1,031.07% -30.17% -92.68% -43.18% 36.42% 36.84% -
  Horiz. % 61.34% 5.42% 7.77% 106.06% 186.67% 136.84% 100.00%
Tax -902 -74 -211 -1,387 -2,422 -1,829 -1,334 -6.31%
  YoY % -1,118.92% 64.93% 84.79% 42.73% -32.42% -37.11% -
  Horiz. % 67.62% 5.55% 15.82% 103.97% 181.56% 137.11% 100.00%
NP 2,265 206 190 4,089 7,216 5,236 3,829 -8.37%
  YoY % 999.51% 8.42% -95.35% -43.33% 37.82% 36.75% -
  Horiz. % 59.15% 5.38% 4.96% 106.79% 188.46% 136.75% 100.00%
NP to SH 2,236 448 313 3,093 5,416 3,905 2,845 -3.93%
  YoY % 399.11% 43.13% -89.88% -42.89% 38.69% 37.26% -
  Horiz. % 78.59% 15.75% 11.00% 108.72% 190.37% 137.26% 100.00%
Tax Rate 28.48 % 26.43 % 52.62 % 25.33 % 25.13 % 25.89 % 25.84 % 1.63%
  YoY % 7.76% -49.77% 107.74% 0.80% -2.94% 0.19% -
  Horiz. % 110.22% 102.28% 203.64% 98.03% 97.25% 100.19% 100.00%
Total Cost 25,450 18,586 15,259 22,636 25,835 25,363 22,365 2.18%
  YoY % 36.93% 21.80% -32.59% -12.38% 1.86% 13.40% -
  Horiz. % 113.79% 83.10% 68.23% 101.21% 115.52% 113.40% 100.00%
Net Worth 79,673 73,013 77,825 81,850 90,109 74,658 69,721 2.25%
  YoY % 9.12% -6.18% -4.92% -9.17% 20.70% 7.08% -
  Horiz. % 114.27% 104.72% 111.62% 117.40% 129.24% 107.08% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 1,935 2,581 1,933 1,609 -
  YoY % 0.00% 0.00% 0.00% -25.06% 33.56% 20.14% -
  Horiz. % 0.00% 0.00% 0.00% 120.25% 160.45% 120.14% 100.00%
Div Payout % - % - % - % 62.56 % 47.67 % 49.50 % 56.56 % -
  YoY % 0.00% 0.00% 0.00% 31.24% -3.70% -12.48% -
  Horiz. % 0.00% 0.00% 0.00% 110.61% 84.28% 87.52% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 79,673 73,013 77,825 81,850 90,109 74,658 69,721 2.25%
  YoY % 9.12% -6.18% -4.92% -9.17% 20.70% 7.08% -
  Horiz. % 114.27% 104.72% 111.62% 117.40% 129.24% 107.08% 100.00%
NOSH 161,250 129,000 129,000 129,000 129,097 128,877 128,733 3.82%
  YoY % 25.00% 0.00% 0.00% -0.08% 0.17% 0.11% -
  Horiz. % 125.26% 100.21% 100.21% 100.21% 100.28% 100.11% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.17 % 1.10 % 1.23 % 15.30 % 21.83 % 17.11 % 14.62 % -9.24%
  YoY % 642.73% -10.57% -91.96% -29.91% 27.59% 17.03% -
  Horiz. % 55.88% 7.52% 8.41% 104.65% 149.32% 117.03% 100.00%
ROE 2.81 % 0.61 % 0.40 % 3.78 % 6.01 % 5.23 % 4.08 % -6.02%
  YoY % 360.66% 52.50% -89.42% -37.10% 14.91% 28.19% -
  Horiz. % 68.87% 14.95% 9.80% 92.65% 147.30% 128.19% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.19 14.57 11.98 20.72 25.60 23.74 20.35 -2.77%
  YoY % 17.98% 21.62% -42.18% -19.06% 7.83% 16.66% -
  Horiz. % 84.47% 71.60% 58.87% 101.82% 125.80% 116.66% 100.00%
EPS 1.39 0.35 0.24 2.40 4.20 3.03 2.21 -7.43%
  YoY % 297.14% 45.83% -90.00% -42.86% 38.61% 37.10% -
  Horiz. % 62.90% 15.84% 10.86% 108.60% 190.05% 137.10% 100.00%
DPS 0.00 0.00 0.00 1.50 2.00 1.50 1.25 -
  YoY % 0.00% 0.00% 0.00% -25.00% 33.33% 20.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.00% 160.00% 120.00% 100.00%
NAPS 0.4941 0.5660 0.6033 0.6345 0.6980 0.5793 0.5416 -1.52%
  YoY % -12.70% -6.18% -4.92% -9.10% 20.49% 6.96% -
  Horiz. % 91.23% 104.51% 111.39% 117.15% 128.88% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 270,587
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.24 6.94 5.71 9.88 12.21 11.31 9.68 0.94%
  YoY % 47.55% 21.54% -42.21% -19.08% 7.96% 16.84% -
  Horiz. % 105.79% 71.69% 58.99% 102.07% 126.14% 116.84% 100.00%
EPS 0.83 0.17 0.12 1.14 2.00 1.44 1.05 -3.84%
  YoY % 388.24% 41.67% -89.47% -43.00% 38.89% 37.14% -
  Horiz. % 79.05% 16.19% 11.43% 108.57% 190.48% 137.14% 100.00%
DPS 0.00 0.00 0.00 0.72 0.95 0.71 0.59 -
  YoY % 0.00% 0.00% 0.00% -24.21% 33.80% 20.34% -
  Horiz. % 0.00% 0.00% 0.00% 122.03% 161.02% 120.34% 100.00%
NAPS 0.2944 0.2698 0.2876 0.3025 0.3330 0.2759 0.2577 2.24%
  YoY % 9.12% -6.19% -4.93% -9.16% 20.70% 7.06% -
  Horiz. % 114.24% 104.70% 111.60% 117.38% 129.22% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7700 0.7050 0.7650 0.7900 0.8200 0.7000 0.6900 -
P/RPS 4.48 4.84 6.39 3.81 3.20 2.95 3.39 4.75%
  YoY % -7.44% -24.26% 67.72% 19.06% 8.47% -12.98% -
  Horiz. % 132.15% 142.77% 188.50% 112.39% 94.40% 87.02% 100.00%
P/EPS 55.53 203.00 315.29 32.95 19.55 23.10 31.22 10.07%
  YoY % -72.65% -35.61% 856.87% 68.54% -15.37% -26.01% -
  Horiz. % 177.87% 650.22% 1,009.90% 105.54% 62.62% 73.99% 100.00%
EY 1.80 0.49 0.32 3.04 5.12 4.33 3.20 -9.14%
  YoY % 267.35% 53.13% -89.47% -40.62% 18.24% 35.31% -
  Horiz. % 56.25% 15.31% 10.00% 95.00% 160.00% 135.31% 100.00%
DY 0.00 0.00 0.00 1.90 2.44 2.14 1.81 -
  YoY % 0.00% 0.00% 0.00% -22.13% 14.02% 18.23% -
  Horiz. % 0.00% 0.00% 0.00% 104.97% 134.81% 118.23% 100.00%
P/NAPS 1.56 1.25 1.27 1.25 1.17 1.21 1.27 3.49%
  YoY % 24.80% -1.57% 1.60% 6.84% -3.31% -4.72% -
  Horiz. % 122.83% 98.43% 100.00% 98.43% 92.13% 95.28% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 03/08/15 25/07/14 25/07/13 20/07/12 20/07/11 28/07/10 31/07/09 -
Price 0.7700 0.7150 0.8150 0.8100 0.8100 0.7100 0.7100 -
P/RPS 4.48 4.91 6.81 3.91 3.16 2.99 3.49 4.25%
  YoY % -8.76% -27.90% 74.17% 23.73% 5.69% -14.33% -
  Horiz. % 128.37% 140.69% 195.13% 112.03% 90.54% 85.67% 100.00%
P/EPS 55.53 205.88 335.89 33.78 19.31 23.43 32.13 9.54%
  YoY % -73.03% -38.71% 894.35% 74.94% -17.58% -27.08% -
  Horiz. % 172.83% 640.77% 1,045.41% 105.14% 60.10% 72.92% 100.00%
EY 1.80 0.49 0.30 2.96 5.18 4.27 3.11 -8.71%
  YoY % 267.35% 63.33% -89.86% -42.86% 21.31% 37.30% -
  Horiz. % 57.88% 15.76% 9.65% 95.18% 166.56% 137.30% 100.00%
DY 0.00 0.00 0.00 1.85 2.47 2.11 1.76 -
  YoY % 0.00% 0.00% 0.00% -25.10% 17.06% 19.89% -
  Horiz. % 0.00% 0.00% 0.00% 105.11% 140.34% 119.89% 100.00%
P/NAPS 1.56 1.26 1.35 1.28 1.16 1.23 1.31 2.95%
  YoY % 23.81% -6.67% 5.47% 10.34% -5.69% -6.11% -
  Horiz. % 119.08% 96.18% 103.05% 97.71% 88.55% 93.89% 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
 
 

376  392  532  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.235-0.055 
 KANGER 0.020.00 
 AIRASIA 0.615-0.005 
 KOMARK 0.15+0.015 
 AHB 0.13-0.015 
 DNEX 0.865+0.025 
 ICONIC 0.30+0.02 
 IMPIANA 0.055-0.005 
 MQTECH 0.07-0.01 
 XOXNET 0.040.00 
PARTNERS & BROKERS