[OPCOM] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -871.43%
YoY- -206.96%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 44,461 45,192 46,338 47,448 74,581 78,304 83,552 -34.30%
PBT -10,076 -3,445 -3,970 -4,972 -1,085 -77 3,714 -
Tax 219 -268 -206 -268 -197 -1,021 -1,612 -
NP -9,857 -3,713 -4,176 -5,240 -1,282 -1,098 2,102 -
-
NP to SH -7,894 -2,601 -3,026 -3,564 462 808 3,778 -
-
Tax Rate - - - - - - 43.40% -
Total Cost 54,318 48,905 50,514 52,688 75,863 79,402 81,450 -23.65%
-
Net Worth 82,672 86,687 88,026 88,139 88,606 89,235 90,558 -5.88%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - 16 21 32 -
Div Payout % - - - - 3.49% 2.66% 0.85% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 82,672 86,687 88,026 88,139 88,606 89,235 90,558 -5.88%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -22.17% -8.22% -9.01% -11.04% -1.72% -1.40% 2.52% -
ROE -9.55% -3.00% -3.44% -4.04% 0.52% 0.91% 4.17% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 27.57 28.03 28.74 29.43 46.25 48.56 51.82 -34.31%
EPS -4.90 -1.61 -1.88 -2.20 0.29 0.51 2.34 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.02 -
NAPS 0.5127 0.5376 0.5459 0.5466 0.5495 0.5534 0.5616 -5.88%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.93 16.19 16.60 17.00 26.72 28.06 29.94 -34.31%
EPS -2.83 -0.93 -1.08 -1.28 0.17 0.29 1.35 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.2962 0.3106 0.3154 0.3158 0.3175 0.3197 0.3245 -5.89%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.30 0.69 0.67 0.45 0.665 0.605 0.835 -
P/RPS 1.09 2.46 2.33 1.53 1.44 1.25 1.61 -22.87%
P/EPS -6.13 -42.77 -35.70 -20.36 232.10 120.74 35.64 -
EY -16.32 -2.34 -2.80 -4.91 0.43 0.83 2.81 -
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.02 -
P/NAPS 0.59 1.28 1.23 0.82 1.21 1.09 1.49 -46.04%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 21/11/19 29/08/19 29/05/19 26/02/19 23/11/18 -
Price 0.45 0.625 0.71 0.63 0.60 0.70 0.725 -
P/RPS 1.63 2.23 2.47 2.14 1.30 1.44 1.40 10.66%
P/EPS -9.19 -38.74 -37.83 -28.50 209.42 139.70 30.94 -
EY -10.88 -2.58 -2.64 -3.51 0.48 0.72 3.23 -
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.03 -
P/NAPS 0.88 1.16 1.30 1.15 1.09 1.26 1.29 -22.48%

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