[OPCOM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -90.34%
YoY- -89.88%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 105,944 110,860 75,168 61,796 106,900 132,204 122,396 -2.37%
PBT 12,680 12,668 1,120 1,604 21,904 38,552 28,260 -12.49%
Tax -3,084 -3,608 -296 -844 -5,548 -9,688 -7,316 -13.39%
NP 9,596 9,060 824 760 16,356 28,864 20,944 -12.18%
-
NP to SH 9,612 8,944 1,792 1,252 12,372 21,664 15,620 -7.76%
-
Tax Rate 24.32% 28.48% 26.43% 52.62% 25.33% 25.13% 25.89% -
Total Cost 96,348 101,800 74,344 61,036 90,544 103,340 101,452 -0.85%
-
Net Worth 84,865 79,673 73,013 77,825 81,850 90,109 74,658 2.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 7,740 10,327 7,732 -
Div Payout % - - - - 62.56% 47.67% 49.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 84,865 79,673 73,013 77,825 81,850 90,109 74,658 2.15%
NOSH 161,250 161,250 129,000 129,000 129,000 129,097 128,877 3.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.06% 8.17% 1.10% 1.23% 15.30% 21.83% 17.11% -
ROE 11.33% 11.23% 2.45% 1.61% 15.12% 24.04% 20.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.70 68.75 58.27 47.90 82.87 102.41 94.97 -5.95%
EPS 5.96 5.56 1.40 0.96 9.60 16.80 12.12 -11.14%
DPS 0.00 0.00 0.00 0.00 6.00 8.00 6.00 -
NAPS 0.5263 0.4941 0.566 0.6033 0.6345 0.698 0.5793 -1.58%
Adjusted Per Share Value based on latest NOSH - 129,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.96 39.72 26.93 22.14 38.30 47.37 43.86 -2.37%
EPS 3.44 3.20 0.64 0.45 4.43 7.76 5.60 -7.79%
DPS 0.00 0.00 0.00 0.00 2.77 3.70 2.77 -
NAPS 0.3041 0.2855 0.2616 0.2789 0.2933 0.3229 0.2675 2.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.595 0.77 0.705 0.765 0.79 0.82 0.70 -
P/RPS 0.91 1.12 1.21 1.60 0.95 0.80 0.74 3.50%
P/EPS 9.98 13.88 50.75 78.82 8.24 4.89 5.78 9.52%
EY 10.02 7.20 1.97 1.27 12.14 20.46 17.31 -8.70%
DY 0.00 0.00 0.00 0.00 7.59 9.76 8.57 -
P/NAPS 1.13 1.56 1.25 1.27 1.25 1.17 1.21 -1.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 20/07/11 28/07/10 -
Price 0.565 0.77 0.715 0.815 0.81 0.81 0.71 -
P/RPS 0.86 1.12 1.23 1.70 0.98 0.79 0.75 2.30%
P/EPS 9.48 13.88 51.47 83.97 8.45 4.83 5.86 8.33%
EY 10.55 7.20 1.94 1.19 11.84 20.72 17.07 -7.70%
DY 0.00 0.00 0.00 0.00 7.41 9.88 8.45 -
P/NAPS 1.07 1.56 1.26 1.35 1.28 1.16 1.23 -2.29%

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